Suite number:
303
Project:
Address:
Toronto E03, Ontario
Developer:
Daffodil Developments
Property type:
condo
Bathrooms:
1
Bedrooms:
1.5
Size:
986 sqft
Occupancy Date:
Jan 2025
Price, CAD
$1,338,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
20.07%
Cumulative Return on Investment in Year 5
94.80%
Property Price at the End of Year 5
$1,724,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$56,900
5% in 90 days
$66,900
10% on Occupancy
$133,800
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 | $69,000 | $73,000 | $77,000 | $81,000 | $85,000 | $90,000 | $94,000 | $99,000 | $104,000 | $110,000 | $883,000 |
| rent income | $23,000 | $36,000 | $37,000 | $39,000 | $40,000 | $42,000 | $44,000 | $46,000 | $48,000 | $50,000 | $404,000 |
| mortgage principal reduction | $12,000 | $19,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $218,000 |
| deposit interest | $904 | - | - | - | - | - | - | - | - | - | $904 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $130,000 | $128,000 | $134,000 | $141,000 | $147,000 | $154,000 | $162,000 | $170,000 | $178,000 | $186,000 | $1,530,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $268,000 | - | - | - | - | - | - | - | - | - | $268,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | $85,000 | - | - | - | - | - | - | - | - | - | $85,000 |
| operating expense | $10,000 | $15,000 | $16,000 | $16,000 | $17,000 | $17,000 | $18,000 | $18,000 | $19,000 | $19,000 | $164,000 |
| mortgage payment | $41,000 | $61,000 | $61,000 | $61,000 | $61,000 | $61,000 | $61,000 | $61,000 | $61,000 | $61,000 | $593,000 |
| total expense investment | $404,000 | $76,000 | $77,000 | $77,000 | $78,000 | $78,000 | $79,000 | $80,000 | $80,000 | $81,000 | $1,110,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$273,969 | $52,000 | $57,000 | $63,000 | $70,000 | $76,000 | $83,000 | $90,000 | $98,000 | $106,000 | $420,000 |
| cumulative roi | $28 | $48 | $65 | $80 | $95 | $108 | $122 | $135 | $148 | $161 | $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