Suite number:
408
Project:
Address:
Toronto C04, Ontario
Developer:
Devron
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2
Size:
1231 sqft
Occupancy Date:
Jun 2023
Price, CAD
$2,053,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
31.83%
Cumulative Return on Investment in Year 5
151.79%
Property Price at the End of Year 5
$2,645,000
Deposit Schedule
$10,000 at Signing
Total up to 10% in 15 days
$205,300
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 | $106,000 | $112,000 | $118,000 | $124,000 | $131,000 | $138,000 | $145,000 | $152,000 | $160,000 | $168,000 | $1,355,000 |
| rent income | - | - | - | - | - | - | - | - | - | - | - |
| mortgage principal reduction | $66,000 | $29,000 | $30,000 | $31,000 | $33,000 | $34,000 | $36,000 | $38,000 | $40,000 | $42,000 | $378,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | - | - | - | - | - | - | - | - | - | - | - |
| total income return | $172,000 | $141,000 | $148,000 | $156,000 | $164,000 | $172,000 | $181,000 | $190,000 | $200,000 | $210,000 | $1,733,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | - | - | - | - | - | - | - |
| operating expense | - | - | - | - | - | - | - | - | - | - | - |
| mortgage payment | $103,000 | $103,000 | $103,000 | $103,000 | $103,000 | $103,000 | $103,000 | $103,000 | $103,000 | $103,000 | $1,028,000 |
| total expense investment | $103,000 | $103,000 | $103,000 | $103,000 | $103,000 | $103,000 | $103,000 | $103,000 | $103,000 | $103,000 | $1,028,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $69,000 | $38,000 | $45,000 | $53,000 | $61,000 | $69,000 | $78,000 | $87,000 | $97,000 | $107,000 | $705,000 |
| cumulative roi | $167 | $152 | $149 | $150 | $152 | $154 | $157 | $161 | $165 | $169 | $2,000 |
The Winslow Condos
Address: Toronto C04, Ontario
Price Range: $1,797,000 - $6,645,000
Avail. suites: 20
2—3.5 bd
1120—2674 SqFt