Suite number:
504
Project:
Address:
Toronto C04, Ontario
Developer:
Devron
Property type:
condo
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
35.37%
Cumulative Return on Investment in Year 5
168.59%
Property Price at the End of Year 5
$3,240,000
Deposit Schedule
$10,000 at Signing
Total up to 10% in 15 days
$241,500
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 | $82,000 | $39,000 | $40,000 | $42,000 | $44,000 | $45,000 | $47,000 | $49,000 | $51,000 | $53,000 | $493,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | - | - | - | - | - | - | - | - | - | - | - |
| total income return | $212,000 | $176,000 | $185,000 | $194,000 | $204,000 | $214,000 | $225,000 | $236,000 | $247,000 | $260,000 | $2,153,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | - | - | - | - | - | - | - |
| operating expense | - | - | - | - | - | - | - | - | - | - | - |
| mortgage payment | $115,000 | $115,000 | $115,000 | $115,000 | $115,000 | $115,000 | $115,000 | $115,000 | $115,000 | $115,000 | $1,153,000 |
| total expense investment | $115,000 | $115,000 | $115,000 | $115,000 | $115,000 | $115,000 | $115,000 | $115,000 | $115,000 | $115,000 | $1,153,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $97,000 | $61,000 | $70,000 | $79,000 | $89,000 | $99,000 | $109,000 | $120,000 | $132,000 | $144,000 | $1,000,000 |
| 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