Suite number:
1201 (Lower Penthouses)
Project:
Address:
Toronto, Ontario
Developer:
Freed Developments
Property type:
condo
Floor plan:
Bathrooms:
3
Bedrooms:
3.5
Size:
1527 sqft
Occupancy Date:
Sep 2025
Price, CAD
$3,435,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
38.86%
Cumulative Return on Investment in Year 5
179.80%
Property Price at the End of Year 5
$4,428,000
Deposit Schedule
$5,000 at Signing
Total up to 20% in 9999 days
$687,180
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 | $180,000 | $188,000 | $198,000 | $208,000 | $219,000 | $230,000 | $242,000 | $255,000 | $268,000 | $282,000 | $2,270,000 |
| rent income | $55,000 | $58,000 | $60,000 | $63,000 | $66,000 | $68,000 | $71,000 | $74,000 | $78,000 | $81,000 | $675,000 |
| mortgage principal reduction | $42,000 | $44,000 | $47,000 | $49,000 | $51,000 | $54,000 | $56,000 | $59,000 | $62,000 | $65,000 | $530,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $302,000 | $290,000 | $305,000 | $320,000 | $336,000 | $352,000 | $370,000 | $388,000 | $408,000 | $428,000 | $3,499,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | - | - | - | - | - | - | - |
| operating expense | $28,000 | $29,000 | $30,000 | $30,000 | $31,000 | $32,000 | $33,000 | $33,000 | $34,000 | $35,000 | $316,000 |
| mortgage payment | $172,000 | $172,000 | $172,000 | $172,000 | $172,000 | $172,000 | $172,000 | $172,000 | $172,000 | $172,000 | $1,721,000 |
| total expense investment | $201,000 | $201,000 | $202,000 | $203,000 | $203,000 | $204,000 | $205,000 | $205,000 | $206,000 | $207,000 | $2,037,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $101,000 | $89,000 | $103,000 | $117,000 | $133,000 | $148,000 | $165,000 | $183,000 | $201,000 | $221,000 | $1,462,000 |
| cumulative roi | $185 | $173 | $173 | $176 | $180 | $185 | $190 | $196 | $202 | $209 | $2,000 |
ANX Condos
Address: Toronto, Ontario
Price Range: $1,100,000 - $6,174,000
Avail. suites: 18
2—4 bd
701—2806 SqFt