Suite number:
104 - The Oswald
Project:
Address:
Toronto C04, Ontario
Developer:
Devron
Property type:
condo
Floor plan:
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
31.83%
Cumulative Return on Investment in Year 5
151.79%
Property Price at the End of Year 5
$4,720,000
Deposit Schedule
$10,000 at Signing
Total up to 10% in 15 days
$366,400
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 | $117,000 | $51,000 | $53,000 | $56,000 | $59,000 | $62,000 | $65,000 | $68,000 | $71,000 | $74,000 | $675,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | - | - | - | - | - | - | - | - | - | - | - |
| total income return | $307,000 | $251,000 | $264,000 | $278,000 | $292,000 | $307,000 | $323,000 | $339,000 | $357,000 | $375,000 | $3,093,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | - | - | - | - | - | - | - |
| operating expense | - | - | - | - | - | - | - | - | - | - | - |
| mortgage payment | $183,000 | $183,000 | $183,000 | $183,000 | $183,000 | $183,000 | $183,000 | $183,000 | $183,000 | $183,000 | $1,835,000 |
| total expense investment | $183,000 | $183,000 | $183,000 | $183,000 | $183,000 | $183,000 | $183,000 | $183,000 | $183,000 | $183,000 | $1,835,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $124,000 | $68,000 | $81,000 | $94,000 | $109,000 | $124,000 | $139,000 | $156,000 | $173,000 | $192,000 | $1,259,000 |
| 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