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
35.37%
Cumulative Return on Investment in Year 5
168.59%
Property Price at the End of Year 5
$6,867,000
Deposit Schedule
$10,000 at Signing
Total up to 10% in 15 days
$523,000
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 | $173,000 | $82,000 | $85,000 | $89,000 | $93,000 | $96,000 | $100,000 | $104,000 | $109,000 | $113,000 | $1,045,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | - | - | - | - | - | - | - | - | - | - | - |
| total income return | $450,000 | $374,000 | $392,000 | $412,000 | $432,000 | $453,000 | $476,000 | $500,000 | $524,000 | $550,000 | $4,563,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | - | - | - | - | - | - | - |
| operating expense | - | - | - | - | - | - | - | - | - | - | - |
| mortgage payment | $244,000 | $244,000 | $244,000 | $244,000 | $244,000 | $244,000 | $244,000 | $244,000 | $244,000 | $244,000 | $2,443,000 |
| total expense investment | $244,000 | $244,000 | $244,000 | $244,000 | $244,000 | $244,000 | $244,000 | $244,000 | $244,000 | $244,000 | $2,443,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $205,000 | $129,000 | $148,000 | $167,000 | $188,000 | $209,000 | $232,000 | $255,000 | $280,000 | $306,000 | $2,120,000 |
| 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