Suite number:
606
Project:
Address:
Toronto C04, Ontario
Developer:
Devron
Property type:
condo
Bathrooms:
2.5
Bedrooms:
2
Size:
1231 sqft
Occupancy Date:
Jun 2023
Price, CAD
$1,797,000
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
$2,315,000
Deposit Schedule
$10,000 at Signing
Total up to 10% in 15 days
$169,700
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 | $93,000 | $98,000 | $103,000 | $109,000 | $114,000 | $120,000 | $127,000 | $133,000 | $140,000 | $147,000 | $1,186,000 |
| rent income | - | - | - | - | - | - | - | - | - | - | - |
| mortgage principal reduction | $58,000 | $28,000 | $29,000 | $30,000 | $31,000 | $32,000 | $34,000 | $35,000 | $37,000 | $38,000 | $352,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | - | - | - | - | - | - | - | - | - | - | - |
| total income return | $152,000 | $126,000 | $132,000 | $139,000 | $146,000 | $153,000 | $160,000 | $168,000 | $177,000 | $186,000 | $1,538,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | - | - | - | - | - | - | - |
| operating expense | - | - | - | - | - | - | - | - | - | - | - |
| mortgage payment | $82,000 | $82,000 | $82,000 | $82,000 | $82,000 | $82,000 | $82,000 | $82,000 | $82,000 | $82,000 | $824,000 |
| total expense investment | $82,000 | $82,000 | $82,000 | $82,000 | $82,000 | $82,000 | $82,000 | $82,000 | $82,000 | $82,000 | $824,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $69,000 | $44,000 | $50,000 | $56,000 | $63,000 | $71,000 | $78,000 | $86,000 | $94,000 | $103,000 | $715,000 |
| 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