Suite number:
G2W
Project:
Address:
Toronto C03, Ontario
Developer:
Madison Group
Property type:
condo
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
17.79%
Cumulative Return on Investment in Year 5
83.37%
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 | $9,000 | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $28,000 | $30,000 | $31,000 | $32,000 | $255,000 |
| mortgage principal reduction | $7,000 | $18,000 | $19,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $204,000 |
| deposit interest | $2,000 | - | - | - | - | - | - | - | - | - | $2,000 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $115,000 | $117,000 | $122,000 | $128,000 | $135,000 | $141,000 | $148,000 | $156,000 | $163,000 | $171,000 | $1,396,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $276,000 | - | - | - | - | - | - | - | - | - | $276,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | $87,000 | - | - | - | - | - | - | - | - | - | $87,000 |
| operating expense | $6,000 | $14,000 | $15,000 | $15,000 | $16,000 | $16,000 | $17,000 | $17,000 | $18,000 | $18,000 | $151,000 |
| mortgage payment | $28,000 | $67,000 | $67,000 | $67,000 | $67,000 | $67,000 | $67,000 | $67,000 | $67,000 | $67,000 | $632,000 |
| total expense investment | $397,000 | $81,000 | $82,000 | $82,000 | $83,000 | $83,000 | $84,000 | $84,000 | $85,000 | $85,000 | $1,147,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$282,350 | $35,000 | $40,000 | $46,000 | $52,000 | $58,000 | $65,000 | $71,000 | $78,000 | $86,000 | $249,000 |
| cumulative roi | $28 | $45 | $60 | $72 | $83 | $93 | $103 | $112 | $121 | $129 | $846 |
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