Suite number:
207
Project:
Address:
Toronto E03, Ontario
Developer:
Nahid Corp
Property type:
condo
Bathrooms:
2
Bedrooms:
2.5
Size:
1280 sqft
Occupancy Date:
Mar 2025
Price, CAD
$1,685,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
19.95%
Cumulative Return on Investment in Year 5
93.23%
Property Price at the End of Year 5
$2,172,000
Deposit Schedule
$5,000 at Signing
Total up to 5% in 30 days
$84,295
15% on Occupancy
$252,885
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 | $87,000 | $92,000 | $97,000 | $102,000 | $107,000 | $113,000 | $119,000 | $125,000 | $131,000 | $138,000 | $1,113,000 |
| rent income | $30,000 | $46,000 | $48,000 | $50,000 | $52,000 | $55,000 | $57,000 | $59,000 | $62,000 | $65,000 | $525,000 |
| mortgage principal reduction | $14,000 | $22,000 | $23,000 | $25,000 | $26,000 | $27,000 | $28,000 | $29,000 | $31,000 | $32,000 | $258,000 |
| deposit interest | $999 | - | - | - | - | - | - | - | - | - | $999 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $157,000 | $161,000 | $169,000 | $177,000 | $185,000 | $194,000 | $204,000 | $214,000 | $224,000 | $235,000 | $1,920,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $337,000 | - | - | - | - | - | - | - | - | - | $337,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | $99,000 | - | - | - | - | - | - | - | - | - | $99,000 |
| operating expense | $11,000 | $16,000 | $17,000 | $18,000 | $18,000 | $19,000 | $19,000 | $20,000 | $21,000 | $21,000 | $180,000 |
| mortgage payment | $55,000 | $82,000 | $82,000 | $82,000 | $82,000 | $82,000 | $82,000 | $82,000 | $82,000 | $82,000 | $793,000 |
| total expense investment | $502,000 | $98,000 | $99,000 | $100,000 | $100,000 | $101,000 | $101,000 | $102,000 | $103,000 | $103,000 | $1,409,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$345,217 | $62,000 | $70,000 | $77,000 | $85,000 | $94,000 | $103,000 | $112,000 | $122,000 | $132,000 | $511,000 |
| cumulative roi | $27 | $47 | $64 | $79 | $93 | $107 | $120 | $133 | $146 | $159 | $974 |
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