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
32.98%
Cumulative Return on Investment in Year 5
157.70%
Property Price at the End of Year 5
$3,396,000
Deposit Schedule
$10,000 at Signing
Total up to 10% in 15 days
$263,600
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 | $88,000 | $38,000 | $40,000 | $42,000 | $44,000 | $46,000 | $48,000 | $50,000 | $52,000 | $55,000 | $501,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | - | - | - | - | - | - | - | - | - | - | - |
| total income return | $225,000 | $182,000 | $191,000 | $201,000 | $211,000 | $222,000 | $233,000 | $245,000 | $258,000 | $271,000 | $2,240,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | - | - | - | - | - | - | - |
| operating expense | - | - | - | - | - | - | - | - | - | - | - |
| mortgage payment | $128,000 | $128,000 | $128,000 | $128,000 | $128,000 | $128,000 | $128,000 | $128,000 | $128,000 | $128,000 | $1,282,000 |
| total expense investment | $128,000 | $128,000 | $128,000 | $128,000 | $128,000 | $128,000 | $128,000 | $128,000 | $128,000 | $128,000 | $1,282,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $96,000 | $54,000 | $63,000 | $73,000 | $83,000 | $94,000 | $105,000 | $117,000 | $130,000 | $143,000 | $958,000 |
| 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