Suite number:
304
Project:
Address:
Toronto E03, Ontario
Developer:
Daffodil Developments
Property type:
condo
Bathrooms:
1
Bedrooms:
1.5
Size:
927 sqft
Occupancy Date:
Jan 2025
Price, CAD
$1,258,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
20.00%
Cumulative Return on Investment in Year 5
94.73%
Property Price at the End of Year 5
$1,621,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$52,900
5% in 90 days
$62,900
10% on Occupancy
$125,800
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 | $65,000 | $69,000 | $72,000 | $76,000 | $80,000 | $84,000 | $89,000 | $93,000 | $98,000 | $103,000 | $830,000 |
| rent income | $22,000 | $33,000 | $35,000 | $36,000 | $38,000 | $40,000 | $41,000 | $43,000 | $45,000 | $47,000 | $380,000 |
| mortgage principal reduction | $12,000 | $18,000 | $19,000 | $20,000 | $21,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $205,000 |
| deposit interest | $852 | - | - | - | - | - | - | - | - | - | $852 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $124,000 | $120,000 | $126,000 | $132,000 | $139,000 | $145,000 | $152,000 | $159,000 | $167,000 | $175,000 | $1,440,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $252,000 | - | - | - | - | - | - | - | - | - | $252,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | $82,000 | - | - | - | - | - | - | - | - | - | $82,000 |
| operating expense | $9,000 | $14,000 | $15,000 | $15,000 | $16,000 | $16,000 | $17,000 | $17,000 | $18,000 | $18,000 | $155,000 |
| mortgage payment | $38,000 | $58,000 | $58,000 | $58,000 | $58,000 | $58,000 | $58,000 | $58,000 | $58,000 | $58,000 | $557,000 |
| total expense investment | $382,000 | $72,000 | $72,000 | $73,000 | $73,000 | $74,000 | $74,000 | $75,000 | $75,000 | $76,000 | $1,046,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$258,062 | $49,000 | $54,000 | $60,000 | $65,000 | $71,000 | $78,000 | $85,000 | $92,000 | $99,000 | $395,000 |
| cumulative roi | $29 | $48 | $65 | $80 | $95 | $108 | $122 | $134 | $147 | $160 | $989 |
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