Suite number:
301
Project:
Address:
Toronto E03, Ontario
Developer:
Daffodil Developments
Property type:
condo
Bathrooms:
1
Bedrooms:
1.5
Size:
730 sqft
Occupancy Date:
Jan 2025
Price, CAD
$1,062,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
19.48%
Cumulative Return on Investment in Year 5
93.12%
Property Price at the End of Year 5
$1,368,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$43,100
5% in 90 days
$53,100
10% on Occupancy
$106,200
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 | $55,000 | $58,000 | $61,000 | $64,000 | $68,000 | $71,000 | $75,000 | $79,000 | $83,000 | $87,000 | $701,000 |
| rent income | $17,000 | $26,000 | $27,000 | $29,000 | $30,000 | $31,000 | $33,000 | $34,000 | $35,000 | $37,000 | $299,000 |
| mortgage principal reduction | $10,000 | $15,000 | $16,000 | $17,000 | $17,000 | $18,000 | $19,000 | $20,000 | $20,000 | $21,000 | $173,000 |
| deposit interest | $726 | - | - | - | - | - | - | - | - | - | $726 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $107,000 | $100,000 | $105,000 | $110,000 | $115,000 | $120,000 | $126,000 | $132,000 | $139,000 | $145,000 | $1,198,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $212,000 | - | - | - | - | - | - | - | - | - | $212,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | $74,000 | - | - | - | - | - | - | - | - | - | $74,000 |
| operating expense | $7,000 | $11,000 | $12,000 | $12,000 | $13,000 | $13,000 | $13,000 | $14,000 | $14,000 | $15,000 | $124,000 |
| mortgage payment | $32,000 | $49,000 | $49,000 | $49,000 | $49,000 | $49,000 | $49,000 | $49,000 | $49,000 | $49,000 | $471,000 |
| total expense investment | $327,000 | $60,000 | $60,000 | $61,000 | $61,000 | $62,000 | $62,000 | $62,000 | $63,000 | $63,000 | $881,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$219,935 | $40,000 | $44,000 | $49,000 | $54,000 | $59,000 | $64,000 | $70,000 | $76,000 | $82,000 | $317,000 |
| cumulative roi | $29 | $48 | $64 | $79 | $93 | $106 | $119 | $131 | $143 | $155 | $969 |
Located at 1001 Broadview Ave., Angular is a seven-storey boutique-style building, elevating the corner of Broadview and Mortimer Avenue. Marked by unique cuts and edges, we are not your typical box building. The architecture and contrasting tones ...
Address: Toronto E03, Ontario
Price Range: $837,000 - $1,936,000
Avail. suites: 19
1—3 bd
543—1494 SqFt