Suite number:
206
Project:
Address:
Toronto, Ontario
Developer:
Nahid Corp
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2.5
Size:
1095 sqft
Occupancy Date:
Jan 2025
Price, CAD
$1,447,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
51.13%
Cumulative Return on Investment in Year 5
242.66%
Property Price at the End of Year 5
$1,866,000
Deposit Schedule
$5,000 at Signing
Total up to 20% in 9999 days
$289,580
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 | $75,000 | $79,000 | $83,000 | $88,000 | $92,000 | $97,000 | $102,000 | $107,000 | $113,000 | $119,000 | $956,000 |
| rent income | $38,000 | $40,000 | $42,000 | $43,000 | $45,000 | $47,000 | $49,000 | $51,000 | $54,000 | $56,000 | $466,000 |
| mortgage principal reduction | $18,000 | $19,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $223,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $155,000 | $138,000 | $145,000 | $152,000 | $159,000 | $167,000 | $175,000 | $184,000 | $193,000 | $202,000 | $1,669,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | - | - | - | - | - | - | - |
| operating expense | $14,000 | $14,000 | $14,000 | $15,000 | $15,000 | $16,000 | $16,000 | $16,000 | $17,000 | $17,000 | $154,000 |
| mortgage payment | $73,000 | $73,000 | $73,000 | $73,000 | $73,000 | $73,000 | $73,000 | $73,000 | $73,000 | $73,000 | $725,000 |
| total expense investment | $86,000 | $87,000 | $87,000 | $87,000 | $88,000 | $88,000 | $88,000 | $89,000 | $89,000 | $90,000 | $879,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $69,000 | $51,000 | $58,000 | $64,000 | $71,000 | $79,000 | $87,000 | $95,000 | $103,000 | $112,000 | $790,000 |
| cumulative roi | $266 | $237 | $234 | $237 | $243 | $250 | $260 | $270 | $281 | $294 | $3,000 |
Nahid on Broadview
Address: Toronto, Ontario
Price Range: $1,091,000 - $1,686,000
Avail. suites: 8
1.5—3 bd
783—1280 SqFt