Suite number:
802
Project:
Address:
Toronto, Ontario
Developer:
Devron
Property type:
condo
Floor plan:
Bathrooms:
2.5
Bedrooms:
2.5
Size:
2111 sqft
Occupancy Date:
Jun 2023
Price, CAD
$5,620,000
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
$7,240,000
Deposit Schedule
$10,000 at Signing
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 | $291,000 | $307,000 | $323,000 | $340,000 | $358,000 | $376,000 | $396,000 | $417,000 | $438,000 | $461,000 | $3,709,000 |
| rent income | - | - | - | - | - | - | - | - | - | - | - |
| mortgage principal reduction | $180,000 | $78,000 | $82,000 | $86,000 | $90,000 | $94,000 | $99,000 | $104,000 | $109,000 | $114,000 | $1,036,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | - | - | - | - | - | - | - | - | - | - | - |
| total income return | $471,000 | $385,000 | $405,000 | $426,000 | $448,000 | $471,000 | $495,000 | $520,000 | $547,000 | $575,000 | $4,745,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | - | - | - | - | - | - | - |
| operating expense | - | - | - | - | - | - | - | - | - | - | - |
| mortgage payment | $281,000 | $281,000 | $281,000 | $281,000 | $281,000 | $281,000 | $281,000 | $281,000 | $281,000 | $281,000 | $2,814,000 |
| total expense investment | $281,000 | $281,000 | $281,000 | $281,000 | $281,000 | $281,000 | $281,000 | $281,000 | $281,000 | $281,000 | $2,814,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $190,000 | $104,000 | $124,000 | $145,000 | $166,000 | $189,000 | $214,000 | $239,000 | $266,000 | $294,000 | $1,930,000 |
| cumulative roi | $167 | $152 | $149 | $150 | $152 | $154 | $157 | $161 | $165 | $169 | $2,000 |
The Winslow Condos
Address: Toronto, Ontario
Price Range: $1,763,000 - $6,645,000
Avail. suites: 26
2—3.5 bd
1120—2674 SqFt