Suite number:
202
Project:
Address:
Toronto E03, Ontario
Developer:
Daffodil Developments
Property type:
condo
Bathrooms:
3
Bedrooms:
3
Size:
1371 sqft
Occupancy Date:
Jan 2025
Price, CAD
$1,789,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
20.57%
Cumulative Return on Investment in Year 5
95.97%
Property Price at the End of Year 5
$2,305,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$79,450
5% in 90 days
$89,450
10% on Occupancy
$178,900
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 | $93,000 | $98,000 | $103,000 | $108,000 | $114,000 | $120,000 | $126,000 | $133,000 | $140,000 | $147,000 | $1,181,000 |
| rent income | $32,000 | $50,000 | $52,000 | $54,000 | $56,000 | $59,000 | $61,000 | $64,000 | $66,000 | $69,000 | $562,000 |
| mortgage principal reduction | $17,000 | $26,000 | $27,000 | $28,000 | $29,000 | $30,000 | $32,000 | $33,000 | $34,000 | $36,000 | $291,000 |
| deposit interest | $1,000 | - | - | - | - | - | - | - | - | - | $1,000 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $167,000 | $173,000 | $182,000 | $190,000 | $199,000 | $209,000 | $219,000 | $229,000 | $240,000 | $252,000 | $2,060,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $358,000 | - | - | - | - | - | - | - | - | - | $358,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | $104,000 | - | - | - | - | - | - | - | - | - | $104,000 |
| operating expense | $14,000 | $21,000 | $21,000 | $22,000 | $23,000 | $24,000 | $24,000 | $25,000 | $26,000 | $27,000 | $226,000 |
| mortgage payment | $55,000 | $82,000 | $82,000 | $82,000 | $82,000 | $82,000 | $82,000 | $82,000 | $82,000 | $82,000 | $793,000 |
| total expense investment | $530,000 | $103,000 | $103,000 | $104,000 | $105,000 | $106,000 | $106,000 | $107,000 | $108,000 | $109,000 | $1,480,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$362,802 | $70,000 | $78,000 | $86,000 | $94,000 | $103,000 | $112,000 | $122,000 | $132,000 | $143,000 | $580,000 |
| cumulative roi | $27 | $47 | $65 | $81 | $96 | $110 | $124 | $137 | $151 | $164 | $1,000 |
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