Suite number:
204
Project:
Address:
Toronto E03, Ontario
Developer:
Daffodil Developments
Property type:
condo
Bathrooms:
1
Bedrooms:
1.5
Size:
850 sqft
Occupancy Date:
Jan 2025
Price, CAD
$1,212,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
19.74%
Cumulative Return on Investment in Year 5
93.67%
Property Price at the End of Year 5
$1,561,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$50,600
5% in 90 days
$60,600
10% on Occupancy
$121,200
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 | $63,000 | $66,000 | $70,000 | $73,000 | $77,000 | $81,000 | $85,000 | $90,000 | $95,000 | $99,000 | $800,000 |
| rent income | $20,000 | $31,000 | $32,000 | $33,000 | $35,000 | $36,000 | $38,000 | $40,000 | $41,000 | $43,000 | $349,000 |
| mortgage principal reduction | $11,000 | $18,000 | $18,000 | $19,000 | $20,000 | $21,000 | $21,000 | $22,000 | $23,000 | $24,000 | $197,000 |
| deposit interest | $823 | - | - | - | - | - | - | - | - | - | $823 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $119,000 | $115,000 | $120,000 | $126,000 | $132,000 | $138,000 | $145,000 | $152,000 | $159,000 | $167,000 | $1,371,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $242,000 | - | - | - | - | - | - | - | - | - | $242,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | $80,000 | - | - | - | - | - | - | - | - | - | $80,000 |
| operating expense | $9,000 | $13,000 | $14,000 | $14,000 | $14,000 | $15,000 | $15,000 | $16,000 | $16,000 | $17,000 | $144,000 |
| mortgage payment | $37,000 | $56,000 | $56,000 | $56,000 | $56,000 | $56,000 | $56,000 | $56,000 | $56,000 | $56,000 | $537,000 |
| total expense investment | $368,000 | $69,000 | $69,000 | $70,000 | $70,000 | $71,000 | $71,000 | $71,000 | $72,000 | $73,000 | $1,003,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$249,610 | $46,000 | $51,000 | $56,000 | $62,000 | $68,000 | $74,000 | $80,000 | $87,000 | $94,000 | $367,000 |
| cumulative roi | $29 | $48 | $65 | $80 | $94 | $107 | $120 | $132 | $145 | $157 | $975 |
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