Suite number:
102 - The Montgomery
Project:
Address:
Toronto C04, Ontario
Developer:
Devron
Property type:
condo
Bathrooms:
1.5
Bedrooms:
2.5
Size:
2224 sqft
Occupancy Date:
Jun 2023
Price, CAD
$2,621,000
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
$3,377,000
Deposit Schedule
$10,000 at Signing
Total up to 10% in 15 days
$262,100
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 | $136,000 | $143,000 | $151,000 | $159,000 | $167,000 | $176,000 | $185,000 | $194,000 | $204,000 | $215,000 | $1,730,000 |
| rent income | - | - | - | - | - | - | - | - | - | - | - |
| mortgage principal reduction | $88,000 | $38,000 | $40,000 | $41,000 | $43,000 | $45,000 | $47,000 | $50,000 | $52,000 | $54,000 | $498,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | - | - | - | - | - | - | - | - | - | - | - |
| total income return | $223,000 | $181,000 | $190,000 | $200,000 | $210,000 | $221,000 | $232,000 | $244,000 | $256,000 | $269,000 | $2,228,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | - | - | - | - | - | - | - |
| operating expense | - | - | - | - | - | - | - | - | - | - | - |
| mortgage payment | $127,000 | $127,000 | $127,000 | $127,000 | $127,000 | $127,000 | $127,000 | $127,000 | $127,000 | $127,000 | $1,275,000 |
| total expense investment | $127,000 | $127,000 | $127,000 | $127,000 | $127,000 | $127,000 | $127,000 | $127,000 | $127,000 | $127,000 | $1,275,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $96,000 | $54,000 | $63,000 | $73,000 | $83,000 | $93,000 | $105,000 | $116,000 | $129,000 | $142,000 | $953,000 |
| 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