Suite number:
403
Project:
Address:
Toronto C10, Ontario
Developer:
Freed Developments
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
4
Size:
2063 sqft
Occupancy Date:
Dec 2024
Price, CAD
$3,599,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
44.17%
Cumulative Return on Investment in Year 5
203.97%
Property Price at the End of Year 5
$4,638,000
Deposit Schedule
$10,000 at Signing
Total up to 20% in 9999 days
$719,980
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 | $187,000 | $197,000 | $207,000 | $218,000 | $229,000 | $241,000 | $254,000 | $267,000 | $281,000 | $295,000 | $2,376,000 |
| rent income | $75,000 | $78,000 | $81,000 | $85,000 | $89,000 | $92,000 | $96,000 | $101,000 | $105,000 | $109,000 | $912,000 |
| mortgage principal reduction | $44,000 | $47,000 | $49,000 | $51,000 | $54,000 | $56,000 | $59,000 | $62,000 | $65,000 | $68,000 | $555,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $330,000 | $322,000 | $337,000 | $354,000 | $372,000 | $390,000 | $409,000 | $429,000 | $451,000 | $473,000 | $3,867,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | - | - | - | - | - | - | - |
| operating expense | $30,000 | $31,000 | $32,000 | $32,000 | $33,000 | $34,000 | $35,000 | $36,000 | $37,000 | $37,000 | $337,000 |
| mortgage payment | $180,000 | $180,000 | $180,000 | $180,000 | $180,000 | $180,000 | $180,000 | $180,000 | $180,000 | $180,000 | $1,803,000 |
| total expense investment | $211,000 | $211,000 | $212,000 | $213,000 | $213,000 | $214,000 | $215,000 | $216,000 | $217,000 | $218,000 | $2,140,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $119,000 | $110,000 | $125,000 | $141,000 | $158,000 | $176,000 | $194,000 | $213,000 | $234,000 | $255,000 | $1,727,000 |
| cumulative roi | $205 | $194 | $194 | $198 | $204 | $210 | $218 | $225 | $234 | $243 | $2,000 |
Residences on Keewatin Park
Address: Toronto C10, Ontario
Price Range: $2,100,000 - $3,700,000
Avail. suites: 15
1—4.5 bd
619—2328 SqFt