Suite number:
G2DD
Project:
Address:
Toronto, Ontario
Developer:
Madison Group
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2
Size:
1095 sqft
Occupancy Date:
Jul 2025
Price, CAD
$1,949,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
31.47%
Cumulative Return on Investment in Year 5
143.91%
Property Price at the End of Year 5
$2,512,000
Deposit Schedule
$10,000 at Signing
Total up to 20% in 9999 days
$389,980
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 | $101,000 | $107,000 | $112,000 | $118,000 | $124,000 | $131,000 | $137,000 | $145,000 | $152,000 | $160,000 | $1,287,000 |
| rent income | - | - | - | - | - | - | - | - | - | - | - |
| mortgage principal reduction | $30,000 | $26,000 | $27,000 | $28,000 | $29,000 | $31,000 | $32,000 | $34,000 | $36,000 | $37,000 | $310,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | - | - | - | - | - | - | - | - | - | - | - |
| total income return | $132,000 | $132,000 | $139,000 | $146,000 | $154,000 | $162,000 | $170,000 | $179,000 | $188,000 | $197,000 | $1,598,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | - | - | - | - | - | - | - |
| operating expense | - | - | - | - | - | - | - | - | - | - | - |
| mortgage payment | $98,000 | $98,000 | $98,000 | $98,000 | $98,000 | $98,000 | $98,000 | $98,000 | $98,000 | $98,000 | $976,000 |
| total expense investment | $98,000 | $98,000 | $98,000 | $98,000 | $98,000 | $98,000 | $98,000 | $98,000 | $98,000 | $98,000 | $976,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $34,000 | $35,000 | $41,000 | $48,000 | $56,000 | $64,000 | $72,000 | $81,000 | $90,000 | $100,000 | $621,000 |
| cumulative roi | $135 | $135 | $138 | $141 | $144 | $147 | $151 | $155 | $159 | $164 | $1,000 |
The Capitol Residences
Address: Toronto, Ontario
Price Range: $1,360,000 - $3,600,000
Avail. suites: 24
0—3.5 bd
0—2350 SqFt