Suite number:
1204 (Lower Penthouses)
Project:
Address:
Toronto, Ontario
Developer:
Freed Developments
Property type:
condo
Floor plan:
Bathrooms:
3
Bedrooms:
2.5
Size:
1776 sqft
Occupancy Date:
Sep 2025
Price, CAD
$3,871,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
39.23%
Cumulative Return on Investment in Year 5
181.12%
Property Price at the End of Year 5
$4,990,000
Deposit Schedule
$5,000 at Signing
Total up to 20% in 9999 days
$774,380
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 | $202,000 | $212,000 | $223,000 | $234,000 | $247,000 | $259,000 | $273,000 | $287,000 | $302,000 | $318,000 | $2,558,000 |
| rent income | $64,000 | $67,000 | $70,000 | $73,000 | $76,000 | $80,000 | $83,000 | $87,000 | $90,000 | $94,000 | $785,000 |
| mortgage principal reduction | $48,000 | $50,000 | $53,000 | $55,000 | $58,000 | $61,000 | $64,000 | $67,000 | $70,000 | $73,000 | $597,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $339,000 | $329,000 | $346,000 | $363,000 | $381,000 | $400,000 | $419,000 | $440,000 | $462,000 | $485,000 | $3,964,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | - | - | - | - | - | - | - |
| operating expense | $33,000 | $33,000 | $34,000 | $35,000 | $36,000 | $37,000 | $38,000 | $38,000 | $39,000 | $40,000 | $363,000 |
| mortgage payment | $194,000 | $194,000 | $194,000 | $194,000 | $194,000 | $194,000 | $194,000 | $194,000 | $194,000 | $194,000 | $1,939,000 |
| total expense investment | $227,000 | $227,000 | $228,000 | $229,000 | $230,000 | $231,000 | $231,000 | $232,000 | $233,000 | $234,000 | $2,302,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $112,000 | $102,000 | $117,000 | $134,000 | $151,000 | $169,000 | $188,000 | $208,000 | $229,000 | $251,000 | $1,662,000 |
| cumulative roi | $184 | $174 | $174 | $177 | $181 | $186 | $192 | $198 | $204 | $211 | $2,000 |
ANX Condos
Address: Toronto, Ontario
Price Range: $1,100,000 - $6,174,000
Avail. suites: 18
2—4 bd
701—2806 SqFt