Suite number:
1101 (Luxury Collection)
Project:
Address:
Toronto, Ontario
Developer:
Freed Developments
Property type:
condo
Floor plan:
Bathrooms:
3
Bedrooms:
3
Size:
1526 sqft
Occupancy Date:
Sep 2025
Price, CAD
$2,899,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
41.08%
Cumulative Return on Investment in Year 5
190.77%
Property Price at the End of Year 5
$3,738,000
Deposit Schedule
$5,000 at Signing
Total up to 20% in 9999 days
$579,980
Net Gain (Loss)
Get Expert Advice
Property Price Appreciation
Investment Details (10-Year Period)
Income/Return
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| property price appreciation | $152,000 | $159,000 | $167,000 | $176,000 | $185,000 | $194,000 | $204,000 | $215,000 | $226,000 | $238,000 | $1,916,000 |
| rent income | $55,000 | $58,000 | $60,000 | $63,000 | $66,000 | $68,000 | $71,000 | $74,000 | $78,000 | $81,000 | $674,000 |
| mortgage principal reduction | $36,000 | $38,000 | $39,000 | $41,000 | $43,000 | $45,000 | $48,000 | $50,000 | $52,000 | $55,000 | $447,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $267,000 | $254,000 | $267,000 | $280,000 | $294,000 | $308,000 | $323,000 | $339,000 | $356,000 | $374,000 | $3,061,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | - | - | - | - | - | - | - |
| operating expense | $27,000 | $27,000 | $28,000 | $29,000 | $29,000 | $30,000 | $31,000 | $31,000 | $32,000 | $33,000 | $298,000 |
| mortgage payment | $145,000 | $145,000 | $145,000 | $145,000 | $145,000 | $145,000 | $145,000 | $145,000 | $145,000 | $145,000 | $1,452,000 |
| total expense investment | $172,000 | $173,000 | $173,000 | $174,000 | $175,000 | $175,000 | $176,000 | $177,000 | $177,000 | $178,000 | $1,750,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $95,000 | $81,000 | $93,000 | $106,000 | $119,000 | $133,000 | $147,000 | $163,000 | $179,000 | $196,000 | $1,311,000 |
| cumulative roi | $198 | $184 | $183 | $186 | $191 | $196 | $202 | $209 | $216 | $224 | $2,000 |
ANX Condos
Address: Toronto, Ontario
Price Range: $1,100,000 - $6,174,000
Avail. suites: 18
2—4 bd
701—2806 SqFt