Suite number:
505
Project:
Address:
Toronto C04, Ontario
Developer:
Devron
Property type:
condo
Floor plan:
Bathrooms:
2.5
Bedrooms:
2
Size:
1231 sqft
Occupancy Date:
Jun 2023
Price, CAD
$2,146,000
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
$2,765,000
Deposit Schedule
$10,000 at Signing
Total up to 10% in 15 days
$214,600
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 | $111,000 | $117,000 | $123,000 | $130,000 | $137,000 | $144,000 | $151,000 | $159,000 | $167,000 | $176,000 | $1,416,000 |
| rent income | - | - | - | - | - | - | - | - | - | - | - |
| mortgage principal reduction | $69,000 | $30,000 | $31,000 | $33,000 | $34,000 | $36,000 | $38,000 | $40,000 | $42,000 | $44,000 | $396,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | - | - | - | - | - | - | - | - | - | - | - |
| total income return | $180,000 | $147,000 | $155,000 | $163,000 | $171,000 | $180,000 | $189,000 | $199,000 | $209,000 | $220,000 | $1,812,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | - | - | - | - | - | - | - |
| operating expense | - | - | - | - | - | - | - | - | - | - | - |
| mortgage payment | $107,000 | $107,000 | $107,000 | $107,000 | $107,000 | $107,000 | $107,000 | $107,000 | $107,000 | $107,000 | $1,075,000 |
| total expense investment | $107,000 | $107,000 | $107,000 | $107,000 | $107,000 | $107,000 | $107,000 | $107,000 | $107,000 | $107,000 | $1,075,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $72,000 | $40,000 | $47,000 | $55,000 | $64,000 | $72,000 | $82,000 | $91,000 | $101,000 | $112,000 | $737,000 |
| 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