Suite number:
203
Project:
Address:
Toronto E03, Ontario
Developer:
Nahid Corp
Property type:
condo
Bathrooms:
2
Bedrooms:
2.5
Size:
1000 sqft
Occupancy Date:
Mar 2025
Price, CAD
$1,364,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
19.56%
Cumulative Return on Investment in Year 5
92.22%
Property Price at the End of Year 5
$1,758,000
Deposit Schedule
$5,000 at Signing
Total up to 5% in 30 days
$68,245
15% on Occupancy
$204,735
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 | $71,000 | $75,000 | $79,000 | $83,000 | $87,000 | $91,000 | $96,000 | $101,000 | $106,000 | $112,000 | $901,000 |
| rent income | $23,000 | $36,000 | $38,000 | $39,000 | $41,000 | $43,000 | $45,000 | $46,000 | $48,000 | $51,000 | $410,000 |
| mortgage principal reduction | $12,000 | $18,000 | $19,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $208,000 |
| deposit interest | $813 | - | - | - | - | - | - | - | - | - | $813 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $131,000 | $129,000 | $135,000 | $142,000 | $149,000 | $156,000 | $163,000 | $171,000 | $180,000 | $189,000 | $1,544,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $273,000 | - | - | - | - | - | - | - | - | - | $273,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | $87,000 | - | - | - | - | - | - | - | - | - | $87,000 |
| operating expense | $8,000 | $13,000 | $13,000 | $14,000 | $14,000 | $15,000 | $15,000 | $16,000 | $16,000 | $17,000 | $142,000 |
| mortgage payment | $44,000 | $66,000 | $66,000 | $66,000 | $66,000 | $66,000 | $66,000 | $66,000 | $66,000 | $66,000 | $642,000 |
| total expense investment | $412,000 | $79,000 | $80,000 | $80,000 | $81,000 | $81,000 | $82,000 | $82,000 | $83,000 | $83,000 | $1,143,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$281,636 | $50,000 | $55,000 | $62,000 | $68,000 | $75,000 | $82,000 | $89,000 | $97,000 | $105,000 | $401,000 |
| cumulative roi | $28 | $47 | $63 | $78 | $92 | $105 | $118 | $131 | $143 | $156 | $962 |
Nahid on Broadview
Address: Toronto E03, Ontario
Price Range: $1,091,000 - $1,686,000
Avail. suites: 9
1.5—3 bd
783—1280 SqFt