Suite number:
603
Project:
Address:
Toronto C04, Ontario
Developer:
Devron
Property type:
condo
Bathrooms:
Bedrooms:
2
Size:
1519 sqft
Occupancy Date:
Jun 2023
Price, CAD
$2,636,000
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
$3,396,000
Deposit Schedule
$10,000 at Signing
Total up to 10% in 15 days
$253,600
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 | $137,000 | $144,000 | $152,000 | $160,000 | $168,000 | $177,000 | $186,000 | $195,000 | $206,000 | $216,000 | $1,740,000 |
| rent income | - | - | - | - | - | - | - | - | - | - | - |
| mortgage principal reduction | $86,000 | $41,000 | $42,000 | $44,000 | $46,000 | $48,000 | $50,000 | $52,000 | $54,000 | $56,000 | $517,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | - | - | - | - | - | - | - | - | - | - | - |
| total income return | $222,000 | $185,000 | $194,000 | $204,000 | $214,000 | $224,000 | $235,000 | $247,000 | $259,000 | $272,000 | $2,257,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | - | - | - | - | - | - | - |
| operating expense | - | - | - | - | - | - | - | - | - | - | - |
| mortgage payment | $121,000 | $121,000 | $121,000 | $121,000 | $121,000 | $121,000 | $121,000 | $121,000 | $121,000 | $121,000 | $1,208,000 |
| total expense investment | $121,000 | $121,000 | $121,000 | $121,000 | $121,000 | $121,000 | $121,000 | $121,000 | $121,000 | $121,000 | $1,208,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $102,000 | $64,000 | $73,000 | $83,000 | $93,000 | $103,000 | $115,000 | $126,000 | $139,000 | $151,000 | $1,048,000 |
| 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