Suite number:
G2W
Project:
Address:
Toronto C03, Ontario
Developer:
Madison Group
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2
Size:
770 sqft
Occupancy Date:
Jul 2025
Price, CAD
$1,379,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
17.15%
Cumulative Return on Investment in Year 5
80.72%
Property Price at the End of Year 5
$1,778,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$68,995
5% in 90 days
$68,995
10% on Occupancy
$137,990
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 | $72,000 | $75,000 | $79,000 | $84,000 | $88,000 | $92,000 | $97,000 | $102,000 | $108,000 | $113,000 | $911,000 |
| rent income | $13,000 | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $28,000 | $30,000 | $31,000 | $32,000 | $260,000 |
| mortgage principal reduction | $10,000 | $18,000 | $18,000 | $19,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $26,000 | $202,000 |
| deposit interest | $2,000 | - | - | - | - | - | - | - | - | - | $2,000 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $120,000 | $116,000 | $122,000 | $128,000 | $134,000 | $141,000 | $148,000 | $155,000 | $163,000 | $171,000 | $1,399,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $276,000 | - | - | - | - | - | - | - | - | - | $276,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | $89,000 | - | - | - | - | - | - | - | - | - | $89,000 |
| operating expense | $8,000 | $14,000 | $15,000 | $15,000 | $15,000 | $16,000 | $16,000 | $16,000 | $17,000 | $17,000 | $149,000 |
| mortgage payment | $40,000 | $69,000 | $69,000 | $69,000 | $69,000 | $69,000 | $69,000 | $69,000 | $69,000 | $69,000 | $662,000 |
| total expense investment | $413,000 | $83,000 | $84,000 | $84,000 | $84,000 | $85,000 | $85,000 | $85,000 | $86,000 | $86,000 | $1,175,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$292,927 | $33,000 | $38,000 | $44,000 | $50,000 | $56,000 | $63,000 | $70,000 | $77,000 | $85,000 | $223,000 |
| cumulative roi | $27 | $44 | $58 | $70 | $81 | $91 | $100 | $108 | $117 | $125 | $821 |
The Capitol Residences
Address: Toronto C03, Ontario
Price Range: $1,360,000 - $3,600,000
Avail. suites: 24
1—3.5 bd
480—2015 SqFt