Suite number:
1720 - Frybrook 787
Project:
Address:
Toronto, Ontario
Developer:
Parallax Development Corporation
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2.5
Size:
787 sqft
Occupancy Date:
Jan 2026
Price, CAD
$1,398,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
18.00%
Cumulative Return on Investment in Year 5
84.21%
Property Price at the End of Year 5
$1,802,000
Deposit Schedule
$10,000 at Signing
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 | $73,000 | $77,000 | $80,000 | $85,000 | $89,000 | $94,000 | $99,000 | $104,000 | $109,000 | $115,000 | $923,000 |
| rent income | $14,000 | $28,000 | $29,000 | $31,000 | $32,000 | $33,000 | $35,000 | $36,000 | $38,000 | $39,000 | $315,000 |
| mortgage principal reduction | $9,000 | $18,000 | $19,000 | $19,000 | $20,000 | $21,000 | $22,000 | $24,000 | $25,000 | $26,000 | $202,000 |
| deposit interest | $259 | - | - | - | - | - | - | - | - | - | $259 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $119,000 | $122,000 | $128,000 | $135,000 | $141,000 | $148,000 | $156,000 | $163,000 | $171,000 | $180,000 | $1,464,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $10,000 | - | - | - | - | - | - | - | - | - | $10,000 |
| remaining balance payment | $270,000 | - | - | - | - | - | - | - | - | - | $270,000 |
| closing cost | $89,000 | - | - | - | - | - | - | - | - | - | $89,000 |
| operating expense | $7,000 | $13,000 | $14,000 | $14,000 | $14,000 | $15,000 | $15,000 | $15,000 | $16,000 | $16,000 | $139,000 |
| mortgage payment | $35,000 | $70,000 | $70,000 | $70,000 | $70,000 | $70,000 | $70,000 | $70,000 | $70,000 | $70,000 | $666,000 |
| total expense investment | $411,000 | $83,000 | $84,000 | $84,000 | $84,000 | $85,000 | $85,000 | $85,000 | $86,000 | $86,000 | $1,174,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$291,795 | $39,000 | $45,000 | $51,000 | $57,000 | $64,000 | $71,000 | $78,000 | $86,000 | $94,000 | $290,000 |
| cumulative roi | $27 | $45 | $59 | $72 | $84 | $95 | $105 | $115 | $125 | $135 | $863 |
South Forest Hill Residences
Address: Toronto, Ontario
Price Range: $932,000 - $4,461,000
Avail. suites: 25
0—3.5 bd
416—2423 SqFt