Suite number:
1101 (Luxury Collection)
Project:
Address:
Toronto C02, Ontario
Developer:
Freed Developments
Property type:
condo
Bathrooms:
3
Bedrooms:
3
Size:
1526 sqft
Occupancy Date:
Sep 2025
Price, CAD
$2,912,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
19.25%
Cumulative Return on Investment in Year 5
87.56%
Property Price at the End of Year 5
$3,753,000
Deposit Schedule
$5,000 at Signing
Total up to 5% in 30 days
$145,645
5% in 120 days
$145,645
10% on Occupancy
$291,290
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 | $151,000 | $159,000 | $168,000 | $176,000 | $185,000 | $195,000 | $205,000 | $216,000 | $227,000 | $239,000 | $1,922,000 |
| rent income | $9,000 | $54,000 | $56,000 | $59,000 | $61,000 | $64,000 | $67,000 | $69,000 | $72,000 | $76,000 | $587,000 |
| mortgage principal reduction | $6,000 | $38,000 | $40,000 | $41,000 | $43,000 | $45,000 | $47,000 | $50,000 | $52,000 | $54,000 | $417,000 |
| deposit interest | $9,000 | - | - | - | - | - | - | - | - | - | $9,000 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $199,000 | $251,000 | $263,000 | $276,000 | $290,000 | $304,000 | $319,000 | $335,000 | $351,000 | $369,000 | $2,959,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $583,000 | - | - | - | - | - | - | - | - | - | $583,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | $158,000 | - | - | - | - | - | - | - | - | - | $158,000 |
| operating expense | $4,000 | $26,000 | $27,000 | $28,000 | $29,000 | $30,000 | $31,000 | $32,000 | $33,000 | $34,000 | $275,000 |
| mortgage payment | $24,000 | $142,000 | $142,000 | $142,000 | $142,000 | $142,000 | $142,000 | $142,000 | $142,000 | $142,000 | $1,299,000 |
| total expense investment | $768,000 | $168,000 | $169,000 | $170,000 | $171,000 | $172,000 | $173,000 | $174,000 | $175,000 | $176,000 | $2,314,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$569,438 | $83,000 | $95,000 | $107,000 | $119,000 | $133,000 | $147,000 | $161,000 | $177,000 | $193,000 | $645,000 |
| cumulative roi | $26 | $45 | $61 | $75 | $88 | $99 | $109 | $119 | $129 | $139 | $891 |
ANX Condos
Address: Toronto C02, Ontario
Price Range: $1,146,000 - $3,854,000
Avail. suites: 14
2—4 bd
701—1939 SqFt