Suite number:
1101 (Luxury Collection)
Project:
Address:
Toronto C02, Ontario
Developer:
Freed Developments
Property type:
condo
Floor plan:
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
18.65%
Cumulative Return on Investment in Year 5
84.84%
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 | $13,000 | $54,000 | $56,000 | $59,000 | $61,000 | $64,000 | $66,000 | $69,000 | $72,000 | $75,000 | $590,000 |
| mortgage principal reduction | $9,000 | $36,000 | $38,000 | $40,000 | $42,000 | $44,000 | $46,000 | $48,000 | $51,000 | $53,000 | $408,000 |
| deposit interest | $5,000 | - | - | - | - | - | - | - | - | - | $5,000 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $203,000 | $250,000 | $262,000 | $275,000 | $289,000 | $303,000 | $318,000 | $334,000 | $350,000 | $368,000 | $2,950,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $583,000 | - | - | - | - | - | - | - | - | - | $583,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | $159,000 | - | - | - | - | - | - | - | - | - | $159,000 |
| operating expense | $7,000 | $26,000 | $27,000 | $28,000 | $28,000 | $29,000 | $30,000 | $30,000 | $31,000 | $32,000 | $268,000 |
| mortgage payment | $36,000 | $146,000 | $146,000 | $146,000 | $146,000 | $146,000 | $146,000 | $146,000 | $146,000 | $146,000 | $1,349,000 |
| total expense investment | $785,000 | $172,000 | $173,000 | $174,000 | $174,000 | $175,000 | $176,000 | $176,000 | $177,000 | $178,000 | $2,359,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$582,082 | $77,000 | $89,000 | $101,000 | $114,000 | $128,000 | $142,000 | $157,000 | $173,000 | $190,000 | $591,000 |
| cumulative roi | $25 | $44 | $60 | $73 | $85 | $96 | $106 | $116 | $125 | $135 | $864 |
ANX Condos
Address: Toronto C02, Ontario
Price Range: $1,146,000 - $3,854,000
Avail. suites: 14
2—4 bd
701—1939 SqFt