Suite number:
801
Project:
Address:
Toronto C04, Ontario
Developer:
Devron
Property type:
condo
Floor plan:
Bathrooms:
2.5
Bedrooms:
2.5
Size:
2263 sqft
Occupancy Date:
Jun 2023
Price, CAD
$5,330,000
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
$6,867,000
Deposit Schedule
$10,000 at Signing
Total up to 10% in 15 days
$533,000
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 | $276,000 | $292,000 | $307,000 | $323,000 | $339,000 | $357,000 | $376,000 | $395,000 | $416,000 | $437,000 | $3,518,000 |
| rent income | - | - | - | - | - | - | - | - | - | - | - |
| mortgage principal reduction | $171,000 | $74,000 | $78,000 | $81,000 | $85,000 | $90,000 | $94,000 | $98,000 | $103,000 | $108,000 | $982,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | - | - | - | - | - | - | - | - | - | - | - |
| total income return | $447,000 | $366,000 | $384,000 | $404,000 | $425,000 | $447,000 | $470,000 | $494,000 | $519,000 | $546,000 | $4,500,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | - | - | - | - | - | - | - |
| operating expense | - | - | - | - | - | - | - | - | - | - | - |
| mortgage payment | $267,000 | $267,000 | $267,000 | $267,000 | $267,000 | $267,000 | $267,000 | $267,000 | $267,000 | $267,000 | $2,669,000 |
| total expense investment | $267,000 | $267,000 | $267,000 | $267,000 | $267,000 | $267,000 | $267,000 | $267,000 | $267,000 | $267,000 | $2,669,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $180,000 | $99,000 | $117,000 | $137,000 | $158,000 | $180,000 | $203,000 | $227,000 | $252,000 | $279,000 | $1,831,000 |
| 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