Suite number:
203
Project:
Address:
Toronto E03, Ontario
Developer:
Daffodil Developments
Property type:
condo
Bathrooms:
1
Bedrooms:
1.5
Size:
937 sqft
Occupancy Date:
Jan 2025
Price, CAD
$1,272,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
20.01%
Cumulative Return on Investment in Year 5
94.73%
Property Price at the End of Year 5
$1,639,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$53,600
5% in 90 days
$63,600
10% on Occupancy
$127,200
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 | $66,000 | $70,000 | $73,000 | $77,000 | $81,000 | $85,000 | $90,000 | $94,000 | $99,000 | $104,000 | $839,000 |
| rent income | $22,000 | $34,000 | $35,000 | $37,000 | $38,000 | $40,000 | $42,000 | $44,000 | $45,000 | $47,000 | $384,000 |
| mortgage principal reduction | $12,000 | $18,000 | $19,000 | $20,000 | $21,000 | $22,000 | $22,000 | $23,000 | $24,000 | $25,000 | $207,000 |
| deposit interest | $861 | - | - | - | - | - | - | - | - | - | $861 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $125,000 | $122,000 | $128,000 | $134,000 | $140,000 | $147,000 | $154,000 | $161,000 | $169,000 | $177,000 | $1,456,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $254,000 | - | - | - | - | - | - | - | - | - | $254,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | $83,000 | - | - | - | - | - | - | - | - | - | $83,000 |
| operating expense | $9,000 | $14,000 | $15,000 | $15,000 | $16,000 | $16,000 | $17,000 | $17,000 | $18,000 | $18,000 | $156,000 |
| mortgage payment | $39,000 | $58,000 | $58,000 | $58,000 | $58,000 | $58,000 | $58,000 | $58,000 | $58,000 | $58,000 | $564,000 |
| total expense investment | $385,000 | $73,000 | $73,000 | $74,000 | $74,000 | $75,000 | $75,000 | $76,000 | $76,000 | $77,000 | $1,057,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$260,851 | $49,000 | $55,000 | $60,000 | $66,000 | $72,000 | $79,000 | $86,000 | $93,000 | $100,000 | $399,000 |
| cumulative roi | $29 | $48 | $65 | $80 | $95 | $108 | $122 | $135 | $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