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
17.86%
Cumulative Return on Investment in Year 5
82.24%
Property Price at the End of Year 5
$3,736,000
Deposit Schedule
$5,000 at Signing
Total up to 5% in 30 days
$144,995
15% on Occupancy
$434,985
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 | $150,000 | $159,000 | $167,000 | $176,000 | $185,000 | $194,000 | $204,000 | $215,000 | $226,000 | $238,000 | $1,914,000 |
| rent income | $40,000 | $55,000 | $57,000 | $60,000 | $62,000 | $65,000 | $68,000 | $71,000 | $74,000 | $77,000 | $629,000 |
| mortgage principal reduction | $27,000 | $37,000 | $39,000 | $41,000 | $43,000 | $45,000 | $47,000 | $49,000 | $52,000 | $54,000 | $433,000 |
| deposit interest | $889 | - | - | - | - | - | - | - | - | - | $889 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $242,000 | $251,000 | $263,000 | $276,000 | $290,000 | $304,000 | $319,000 | $335,000 | $352,000 | $369,000 | $3,001,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $580,000 | - | - | - | - | - | - | - | - | - | $580,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | $158,000 | - | - | - | - | - | - | - | - | - | $158,000 |
| operating expense | $20,000 | $27,000 | $27,000 | $28,000 | $29,000 | $29,000 | $30,000 | $31,000 | $31,000 | $32,000 | $284,000 |
| mortgage payment | $109,000 | $145,000 | $145,000 | $145,000 | $145,000 | $145,000 | $145,000 | $145,000 | $145,000 | $145,000 | $1,416,000 |
| total expense investment | $867,000 | $172,000 | $173,000 | $173,000 | $174,000 | $174,000 | $175,000 | $176,000 | $177,000 | $177,000 | $2,438,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$625,142 | $79,000 | $91,000 | $103,000 | $116,000 | $130,000 | $144,000 | $159,000 | $175,000 | $192,000 | $563,000 |
| cumulative roi | $25 | $43 | $58 | $71 | $82 | $93 | $103 | $113 | $123 | $132 | $841 |
ANX Condos
Address: Toronto, Ontario
Price Range: $1,100,000 - $6,174,000
Avail. suites: 18
2—4 bd
701—2806 SqFt