Suite number:
304
Project:
Address:
Toronto C10, Ontario
Developer:
Freed Developments
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
4.5
Size:
1913 sqft
Occupancy Date:
Dec 2024
Price, CAD
$2,999,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
46.65%
Cumulative Return on Investment in Year 5
216.21%
Property Price at the End of Year 5
$3,865,000
Deposit Schedule
$10,000 at Signing
Total up to 20% in 9999 days
$599,980
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 | $156,000 | $164,000 | $173,000 | $182,000 | $191,000 | $201,000 | $211,000 | $222,000 | $234,000 | $246,000 | $1,980,000 |
| rent income | $69,000 | $72,000 | $76,000 | $79,000 | $82,000 | $86,000 | $89,000 | $93,000 | $97,000 | $101,000 | $845,000 |
| mortgage principal reduction | $37,000 | $39,000 | $41,000 | $43,000 | $45,000 | $47,000 | $49,000 | $52,000 | $54,000 | $57,000 | $463,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $286,000 | $275,000 | $289,000 | $303,000 | $318,000 | $334,000 | $350,000 | $367,000 | $385,000 | $404,000 | $3,312,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | - | - | - | - | - | - | - |
| operating expense | $27,000 | $28,000 | $28,000 | $29,000 | $30,000 | $30,000 | $31,000 | $32,000 | $33,000 | $33,000 | $301,000 |
| mortgage payment | $150,000 | $150,000 | $150,000 | $150,000 | $150,000 | $150,000 | $150,000 | $150,000 | $150,000 | $150,000 | $1,502,000 |
| total expense investment | $177,000 | $178,000 | $179,000 | $179,000 | $180,000 | $181,000 | $181,000 | $182,000 | $183,000 | $184,000 | $1,803,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $109,000 | $97,000 | $110,000 | $124,000 | $138,000 | $153,000 | $169,000 | $185,000 | $202,000 | $221,000 | $1,508,000 |
| cumulative roi | $219 | $205 | $206 | $210 | $216 | $223 | $231 | $240 | $250 | $260 | $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