Suite number:
801
Project:
Address:
Toronto C04, Ontario
Developer:
Devron
Property type:
condo
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
32.98%
Cumulative Return on Investment in Year 5
157.70%
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 | $178,000 | $77,000 | $80,000 | $84,000 | $88,000 | $92,000 | $96,000 | $101,000 | $105,000 | $110,000 | $1,013,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | - | - | - | - | - | - | - | - | - | - | - |
| total income return | $454,000 | $368,000 | $387,000 | $407,000 | $427,000 | $449,000 | $472,000 | $496,000 | $521,000 | $548,000 | $4,530,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | - | - | - | - | - | - | - |
| operating expense | - | - | - | - | - | - | - | - | - | - | - |
| mortgage payment | $259,000 | $259,000 | $259,000 | $259,000 | $259,000 | $259,000 | $259,000 | $259,000 | $259,000 | $259,000 | $2,593,000 |
| total expense investment | $259,000 | $259,000 | $259,000 | $259,000 | $259,000 | $259,000 | $259,000 | $259,000 | $259,000 | $259,000 | $2,593,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $195,000 | $109,000 | $128,000 | $148,000 | $168,000 | $190,000 | $213,000 | $237,000 | $262,000 | $288,000 | $1,937,000 |
| 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