Suite number:
G2V+D(T)
Project:
Address:
Toronto C03, Ontario
Developer:
Madison Group
Property type:
condo
Bathrooms:
2
Bedrooms:
2.5
Size:
920 sqft
Occupancy Date:
Jul 2025
Price, CAD
$1,549,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
18.63%
Cumulative Return on Investment in Year 5
86.88%
Property Price at the End of Year 5
$1,997,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$77,495
5% in 90 days
$77,495
10% on Occupancy
$154,990
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 | $80,000 | $85,000 | $89,000 | $94,000 | $99,000 | $104,000 | $109,000 | $115,000 | $121,000 | $127,000 | $1,023,000 |
| rent income | $13,000 | $33,000 | $34,000 | $36,000 | $37,000 | $39,000 | $41,000 | $42,000 | $44,000 | $46,000 | $366,000 |
| mortgage principal reduction | $8,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $26,000 | $27,000 | $28,000 | $29,000 | $229,000 |
| deposit interest | $3,000 | - | - | - | - | - | - | - | - | - | $3,000 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $129,000 | $138,000 | $145,000 | $152,000 | $159,000 | $167,000 | $175,000 | $184,000 | $193,000 | $202,000 | $1,644,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $310,000 | - | - | - | - | - | - | - | - | - | $310,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | $94,000 | - | - | - | - | - | - | - | - | - | $94,000 |
| operating expense | $7,000 | $17,000 | $18,000 | $18,000 | $19,000 | $20,000 | $20,000 | $21,000 | $21,000 | $22,000 | $183,000 |
| mortgage payment | $31,000 | $75,000 | $75,000 | $75,000 | $75,000 | $75,000 | $75,000 | $75,000 | $75,000 | $75,000 | $710,000 |
| total expense investment | $442,000 | $93,000 | $93,000 | $94,000 | $94,000 | $95,000 | $96,000 | $96,000 | $97,000 | $97,000 | $1,297,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$313,744 | $45,000 | $52,000 | $58,000 | $65,000 | $72,000 | $80,000 | $88,000 | $96,000 | $105,000 | $347,000 |
| cumulative roi | $27 | $46 | $61 | $75 | $87 | $98 | $109 | $119 | $129 | $138 | $889 |
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