Suite number:
104 The Oswald
Project:
Address:
Toronto C04, Ontario
Developer:
Devron
Property type:
condo
Bathrooms:
3.5
Bedrooms:
3.5
Size:
2364 sqft
Occupancy Date:
Jun 2023
Price, CAD
$3,664,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
35.37%
Cumulative Return on Investment in Year 5
168.59%
Property Price at the End of Year 5
$4,720,000
Deposit Schedule
$10,000 at Signing
Total up to 10% in 15 days
$356,400
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 | $190,000 | $200,000 | $211,000 | $222,000 | $233,000 | $245,000 | $258,000 | $272,000 | $286,000 | $301,000 | $2,418,000 |
| rent income | - | - | - | - | - | - | - | - | - | - | - |
| mortgage principal reduction | $119,000 | $56,000 | $59,000 | $61,000 | $64,000 | $66,000 | $69,000 | $72,000 | $75,000 | $78,000 | $719,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | - | - | - | - | - | - | - | - | - | - | - |
| total income return | $309,000 | $257,000 | $270,000 | $283,000 | $297,000 | $312,000 | $327,000 | $343,000 | $360,000 | $378,000 | $3,137,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | - | - | - | - | - | - | - |
| operating expense | - | - | - | - | - | - | - | - | - | - | - |
| mortgage payment | $168,000 | $168,000 | $168,000 | $168,000 | $168,000 | $168,000 | $168,000 | $168,000 | $168,000 | $168,000 | $1,679,000 |
| total expense investment | $168,000 | $168,000 | $168,000 | $168,000 | $168,000 | $168,000 | $168,000 | $168,000 | $168,000 | $168,000 | $1,679,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $141,000 | $89,000 | $102,000 | $115,000 | $129,000 | $144,000 | $159,000 | $175,000 | $193,000 | $210,000 | $1,457,000 |
| cumulative roi | $184 | $169 | $166 | $167 | $169 | $171 | $175 | $178 | $183 | $187 | $2,000 |
Highlighting only 60 private suites, this select building sits in a developed, tree-lined neighborhood that is only minutes from two cosmopolitan crossing points, offering occupants the best of both worlds. The Winslow is a pre-development townhouse ...
Address: Toronto C04, Ontario
Price Range: $1,797,000 - $6,645,000
Avail. suites: 20
2—3.5 bd
1120—2674 SqFt