Suite number:
201 (Modern Collection)
Project:
Address:
Toronto, Ontario
Developer:
Freed Developments
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
2
Size:
718 sqft
Occupancy Date:
Sep 2025
Price, CAD
$1,099,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
17.16%
Cumulative Return on Investment in Year 5
81.97%
Property Price at the End of Year 5
$1,417,000
Deposit Schedule
$5,000 at Signing
Total up to 20% in 9999 days
$219,980
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 | $57,000 | $60,000 | $63,000 | $67,000 | $70,000 | $74,000 | $78,000 | $82,000 | $86,000 | $90,000 | $726,000 |
| rent income | $16,000 | $22,000 | $22,000 | $23,000 | $24,000 | $26,000 | $27,000 | $28,000 | $29,000 | $30,000 | $247,000 |
| mortgage principal reduction | $10,000 | $14,000 | $15,000 | $15,000 | $16,000 | $17,000 | $18,000 | $19,000 | $20,000 | $21,000 | $164,000 |
| deposit interest | $350 | - | - | - | - | - | - | - | - | - | $350 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $107,000 | $96,000 | $101,000 | $106,000 | $111,000 | $116,000 | $122,000 | $128,000 | $134,000 | $141,000 | $1,161,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $220,000 | - | - | - | - | - | - | - | - | - | $220,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | $77,000 | - | - | - | - | - | - | - | - | - | $77,000 |
| operating expense | $8,000 | $11,000 | $12,000 | $12,000 | $12,000 | $12,000 | $13,000 | $13,000 | $13,000 | $14,000 | $121,000 |
| mortgage payment | $41,000 | $55,000 | $55,000 | $55,000 | $55,000 | $55,000 | $55,000 | $55,000 | $55,000 | $55,000 | $537,000 |
| total expense investment | $347,000 | $66,000 | $67,000 | $67,000 | $67,000 | $68,000 | $68,000 | $68,000 | $68,000 | $69,000 | $955,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$239,949 | $29,000 | $34,000 | $39,000 | $43,000 | $49,000 | $54,000 | $60,000 | $66,000 | $72,000 | $206,000 |
| cumulative roi | $28 | $45 | $59 | $71 | $82 | $92 | $102 | $112 | $121 | $130 | $840 |
ANX Condos
Address: Toronto, Ontario
Price Range: $1,100,000 - $6,174,000
Avail. suites: 18
2—4 bd
701—2806 SqFt