Suite number:
504
Project:
Address:
Toronto C04, Ontario
Developer:
Devron
Property type:
condo
Floor plan:
Bathrooms:
Bedrooms:
2
Size:
1519 sqft
Occupancy Date:
Jun 2023
Price, CAD
$2,515,000
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
$3,240,000
Deposit Schedule
$10,000 at Signing
Total up to 10% in 15 days
$251,500
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 | $130,000 | $138,000 | $145,000 | $152,000 | $160,000 | $168,000 | $177,000 | $186,000 | $196,000 | $206,000 | $1,660,000 |
| rent income | - | - | - | - | - | - | - | - | - | - | - |
| mortgage principal reduction | $80,000 | $35,000 | $37,000 | $38,000 | $40,000 | $42,000 | $44,000 | $46,000 | $49,000 | $51,000 | $464,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | - | - | - | - | - | - | - | - | - | - | - |
| total income return | $211,000 | $173,000 | $181,000 | $191,000 | $200,000 | $211,000 | $222,000 | $233,000 | $245,000 | $257,000 | $2,123,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | - | - | - | - | - | - | - |
| operating expense | - | - | - | - | - | - | - | - | - | - | - |
| mortgage payment | $126,000 | $126,000 | $126,000 | $126,000 | $126,000 | $126,000 | $126,000 | $126,000 | $126,000 | $126,000 | $1,259,000 |
| total expense investment | $126,000 | $126,000 | $126,000 | $126,000 | $126,000 | $126,000 | $126,000 | $126,000 | $126,000 | $126,000 | $1,259,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $85,000 | $47,000 | $55,000 | $65,000 | $75,000 | $85,000 | $96,000 | $107,000 | $119,000 | $131,000 | $864,000 |
| 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