Suite number:
302
Project:
Address:
Toronto E03, Ontario
Developer:
Daffodil Developments
Property type:
condo
Bathrooms:
3
Bedrooms:
3
Size:
1406 sqft
Occupancy Date:
Jan 2025
Price, CAD
$1,822,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
20.62%
Cumulative Return on Investment in Year 5
96.15%
Property Price at the End of Year 5
$2,347,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$81,100
5% in 90 days
$91,100
10% on Occupancy
$182,200
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 | $94,000 | $100,000 | $105,000 | $110,000 | $116,000 | $122,000 | $128,000 | $135,000 | $142,000 | $149,000 | $1,202,000 |
| rent income | $33,000 | $51,000 | $53,000 | $55,000 | $58,000 | $60,000 | $63,000 | $65,000 | $68,000 | $71,000 | $577,000 |
| mortgage principal reduction | $17,000 | $26,000 | $27,000 | $29,000 | $30,000 | $31,000 | $32,000 | $33,000 | $35,000 | $36,000 | $297,000 |
| deposit interest | $1,000 | - | - | - | - | - | - | - | - | - | $1,000 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $170,000 | $177,000 | $185,000 | $194,000 | $203,000 | $213,000 | $223,000 | $234,000 | $245,000 | $257,000 | $2,101,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $364,000 | - | - | - | - | - | - | - | - | - | $364,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | $105,000 | - | - | - | - | - | - | - | - | - | $105,000 |
| operating expense | $14,000 | $21,000 | $22,000 | $23,000 | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $27,000 | $232,000 |
| mortgage payment | $56,000 | $84,000 | $84,000 | $84,000 | $84,000 | $84,000 | $84,000 | $84,000 | $84,000 | $84,000 | $807,000 |
| total expense investment | $539,000 | $105,000 | $105,000 | $106,000 | $107,000 | $108,000 | $108,000 | $109,000 | $110,000 | $111,000 | $1,508,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$369,192 | $72,000 | $80,000 | $88,000 | $96,000 | $105,000 | $115,000 | $125,000 | $135,000 | $146,000 | $593,000 |
| cumulative roi | $27 | $47 | $65 | $81 | $96 | $110 | $124 | $138 | $151 | $165 | $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