Suite number:
1103 (Luxury Collection)
Project:
Address:
Toronto, Ontario
Developer:
Freed Developments
Property type:
condo
Floor plan:
Bathrooms:
4
Bedrooms:
4
Size:
1939 sqft
Occupancy Date:
Sep 2025
Price, CAD
$3,853,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
40.43%
Cumulative Return on Investment in Year 5
186.68%
Property Price at the End of Year 5
$4,967,000
Deposit Schedule
$5,000 at Signing
Total up to 20% in 9999 days
$770,780
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 | $211,000 | $222,000 | $233,000 | $246,000 | $258,000 | $272,000 | $286,000 | $301,000 | $316,000 | $2,546,000 |
| rent income | $70,000 | $73,000 | $77,000 | $80,000 | $83,000 | $87,000 | $91,000 | $95,000 | $99,000 | $103,000 | $857,000 |
| mortgage principal reduction | $48,000 | $50,000 | $52,000 | $55,000 | $58,000 | $60,000 | $63,000 | $66,000 | $70,000 | $73,000 | $594,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $343,000 | $334,000 | $351,000 | $368,000 | $386,000 | $405,000 | $426,000 | $447,000 | $469,000 | $492,000 | $4,021,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | - | - | - | - | - | - | - |
| operating expense | $35,000 | $35,000 | $36,000 | $37,000 | $38,000 | $39,000 | $40,000 | $41,000 | $42,000 | $43,000 | $384,000 |
| mortgage payment | $193,000 | $193,000 | $193,000 | $193,000 | $193,000 | $193,000 | $193,000 | $193,000 | $193,000 | $193,000 | $1,930,000 |
| total expense investment | $228,000 | $228,000 | $229,000 | $230,000 | $231,000 | $232,000 | $233,000 | $234,000 | $235,000 | $236,000 | $2,314,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $116,000 | $106,000 | $122,000 | $138,000 | $155,000 | $174,000 | $193,000 | $213,000 | $234,000 | $257,000 | $1,707,000 |
| cumulative roi | $189 | $178 | $179 | $182 | $187 | $192 | $198 | $205 | $212 | $219 | $2,000 |
ANX Condos
Address: Toronto, Ontario
Price Range: $1,100,000 - $6,174,000
Avail. suites: 18
2—4 bd
701—2806 SqFt