Suite number:
1710 3A
Project:
Address:
Toronto C08, Ontario
Developer:
Madison Group
Property type:
condo
Bathrooms:
2
Bedrooms:
3
Size:
995 sqft
Occupancy Date:
Jan 2026
Price, CAD
$1,489,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
21.37%
Cumulative Return on Investment in Year 5
98.28%
Property Price at the End of Year 5
$1,919,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$64,495
5% in 120 days
$74,495
2.5% in 400 days
$37,248
7.5% on Occupancy
$111,743
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 | $77,000 | $81,000 | $86,000 | $90,000 | $95,000 | $100,000 | $105,000 | $110,000 | $116,000 | $122,000 | $983,000 |
| rent income | - | $23,000 | $36,000 | $37,000 | $39,000 | $41,000 | $43,000 | $44,000 | $46,000 | $48,000 | $358,000 |
| mortgage principal reduction | - | $14,000 | $22,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $29,000 | $213,000 |
| deposit interest | $6,000 | $3,000 | - | - | - | - | - | - | - | - | $9,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $83,000 | $145,000 | $143,000 | $150,000 | $157,000 | $165,000 | $173,000 | $181,000 | $190,000 | $199,000 | $1,587,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $149,000 | $149,000 | - | - | - | - | - | - | - | - | $298,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | $92,000 | - | - | - | - | - | - | - | - | $92,000 |
| operating expense | - | $11,000 | $17,000 | $17,000 | $18,000 | $18,000 | $19,000 | $19,000 | $20,000 | $21,000 | $159,000 |
| mortgage payment | - | $46,000 | $68,000 | $68,000 | $68,000 | $68,000 | $68,000 | $68,000 | $68,000 | $68,000 | $592,000 |
| total expense investment | $149,000 | $297,000 | $85,000 | $85,000 | $86,000 | $86,000 | $87,000 | $88,000 | $88,000 | $89,000 | $1,140,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$65,554 | -$151,536 | $58,000 | $65,000 | $71,000 | $78,000 | $86,000 | $94,000 | $102,000 | $110,000 | $447,000 |
| cumulative roi | $56 | $50 | $68 | $84 | $98 | $112 | $124 | $136 | $148 | $160 | $1,000 |
ALiAS is a blazing beacon of rock & roll attitude and edgy sophistication in the heart of Old Toronto. Shooting 45-storeys above the Toronto skyline topped with an iridescent gold penthouse—it ignites the night like a firework. Imagined by Studio ...
Address: Toronto C08, Ontario
Price Range: $1,490,000 - $1,490,000
Avail. suites: 3
1—3 bd
465—1400 SqFt