Suite number:
412 (Modern Collection)
Project:
Address:
Toronto C02, Ontario
Developer:
Freed Developments
Property type:
condo
Bathrooms:
2
Bedrooms:
2
Size:
701 sqft
Occupancy Date:
Sep 2025
Price, CAD
$1,174,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
18.38%
Cumulative Return on Investment in Year 5
86.44%
Property Price at the End of Year 5
$1,514,000
Deposit Schedule
$5,000 at Signing
Total up to 5% in 30 days
$58,745
5% in 120 days
$58,745
10% on Occupancy
$117,490
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 | $61,000 | $64,000 | $68,000 | $71,000 | $75,000 | $79,000 | $83,000 | $87,000 | $92,000 | $96,000 | $775,000 |
| rent income | $3,000 | $21,000 | $22,000 | $22,000 | $23,000 | $24,000 | $25,000 | $27,000 | $28,000 | $29,000 | $225,000 |
| mortgage principal reduction | $2,000 | $15,000 | $16,000 | $17,000 | $17,000 | $18,000 | $19,000 | $20,000 | $21,000 | $22,000 | $168,000 |
| deposit interest | $3,000 | - | - | - | - | - | - | - | - | - | $3,000 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $94,000 | $100,000 | $105,000 | $110,000 | $116,000 | $121,000 | $127,000 | $134,000 | $140,000 | $147,000 | $1,196,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $235,000 | - | - | - | - | - | - | - | - | - | $235,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | $79,000 | - | - | - | - | - | - | - | - | - | $79,000 |
| operating expense | $2,000 | $11,000 | $12,000 | $12,000 | $12,000 | $13,000 | $13,000 | $14,000 | $14,000 | $14,000 | $117,000 |
| mortgage payment | $10,000 | $57,000 | $57,000 | $57,000 | $57,000 | $57,000 | $57,000 | $57,000 | $57,000 | $57,000 | $524,000 |
| total expense investment | $325,000 | $68,000 | $69,000 | $69,000 | $70,000 | $70,000 | $70,000 | $71,000 | $71,000 | $72,000 | $955,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$231,012 | $32,000 | $36,000 | $41,000 | $46,000 | $52,000 | $57,000 | $63,000 | $69,000 | $76,000 | $241,000 |
| cumulative roi | $29 | $47 | $62 | $75 | $86 | $97 | $107 | $116 | $125 | $134 | $879 |
ANX Condos
Address: Toronto C02, Ontario
Price Range: $1,146,000 - $3,854,000
Avail. suites: 14
2—4 bd
701—1939 SqFt