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
32.98%
Cumulative Return on Investment in Year 5
157.70%
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 | $122,000 | $53,000 | $55,000 | $58,000 | $61,000 | $63,000 | $66,000 | $69,000 | $72,000 | $76,000 | $696,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | - | - | - | - | - | - | - | - | - | - | - |
| total income return | $312,000 | $253,000 | $266,000 | $280,000 | $294,000 | $309,000 | $324,000 | $341,000 | $358,000 | $376,000 | $3,114,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | - | - | - | - | - | - | - |
| operating expense | - | - | - | - | - | - | - | - | - | - | - |
| mortgage payment | $178,000 | $178,000 | $178,000 | $178,000 | $178,000 | $178,000 | $178,000 | $178,000 | $178,000 | $178,000 | $1,782,000 |
| total expense investment | $178,000 | $178,000 | $178,000 | $178,000 | $178,000 | $178,000 | $178,000 | $178,000 | $178,000 | $178,000 | $1,782,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $134,000 | $75,000 | $88,000 | $101,000 | $116,000 | $131,000 | $146,000 | $163,000 | $180,000 | $198,000 | $1,332,000 |
| cumulative roi | $175 | $159 | $156 | $156 | $158 | $160 | $163 | $167 | $171 | $175 | $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