Suite number:
207
Project:
Address:
Toronto, Ontario
Developer:
Nahid Corp
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2.5
Size:
1280 sqft
Occupancy Date:
Jan 2025
Price, CAD
$1,685,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
51.27%
Cumulative Return on Investment in Year 5
241.81%
Property Price at the End of Year 5
$2,172,000
Deposit Schedule
$5,000 at Signing
Total up to 20% in 9999 days
$337,180
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 | $88,000 | $92,000 | $97,000 | $102,000 | $107,000 | $113,000 | $119,000 | $125,000 | $132,000 | $138,000 | $1,113,000 |
| rent income | $45,000 | $47,000 | $49,000 | $51,000 | $53,000 | $55,000 | $58,000 | $60,000 | $63,000 | $65,000 | $544,000 |
| mortgage principal reduction | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $28,000 | $29,000 | $30,000 | $32,000 | $260,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $177,000 | $161,000 | $169,000 | $177,000 | $185,000 | $195,000 | $204,000 | $214,000 | $225,000 | $236,000 | $1,941,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | - | - | - | - | - | - | - |
| operating expense | $16,000 | $17,000 | $17,000 | $17,000 | $18,000 | $18,000 | $19,000 | $19,000 | $20,000 | $20,000 | $180,000 |
| mortgage payment | $84,000 | $84,000 | $84,000 | $84,000 | $84,000 | $84,000 | $84,000 | $84,000 | $84,000 | $84,000 | $844,000 |
| total expense investment | $101,000 | $101,000 | $101,000 | $102,000 | $102,000 | $103,000 | $103,000 | $103,000 | $104,000 | $104,000 | $1,024,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $77,000 | $60,000 | $67,000 | $75,000 | $83,000 | $92,000 | $101,000 | $111,000 | $121,000 | $131,000 | $917,000 |
| cumulative roi | $259 | $234 | $232 | $235 | $242 | $250 | $259 | $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