Suite number:
505
Project:
Address:
Toronto C04, Ontario
Developer:
Devron
Property type:
condo
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
32.98%
Cumulative Return on Investment in Year 5
157.70%
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 | $72,000 | $31,000 | $32,000 | $34,000 | $35,000 | $37,000 | $39,000 | $41,000 | $42,000 | $44,000 | $408,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | - | - | - | - | - | - | - | - | - | - | - |
| total income return | $183,000 | $148,000 | $156,000 | $164,000 | $172,000 | $181,000 | $190,000 | $200,000 | $210,000 | $220,000 | $1,824,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | - | - | - | - | - | - | - |
| operating expense | - | - | - | - | - | - | - | - | - | - | - |
| mortgage payment | $104,000 | $104,000 | $104,000 | $104,000 | $104,000 | $104,000 | $104,000 | $104,000 | $104,000 | $104,000 | $1,044,000 |
| total expense investment | $104,000 | $104,000 | $104,000 | $104,000 | $104,000 | $104,000 | $104,000 | $104,000 | $104,000 | $104,000 | $1,044,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $79,000 | $44,000 | $52,000 | $59,000 | $68,000 | $76,000 | $86,000 | $95,000 | $105,000 | $116,000 | $780,000 |
| 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