Suite number:
G2Z
Project:
Address:
Toronto C03, Ontario
Developer:
Madison Group
Property type:
condo
Bathrooms:
2
Bedrooms:
2
Size:
1000 sqft
Occupancy Date:
Jul 2025
Price, CAD
$1,449,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
18.25%
Cumulative Return on Investment in Year 5
85.37%
Property Price at the End of Year 5
$1,868,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$72,495
5% in 90 days
$72,495
10% on Occupancy
$144,990
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 | $75,000 | $79,000 | $83,000 | $88,000 | $92,000 | $97,000 | $102,000 | $107,000 | $113,000 | $119,000 | $957,000 |
| rent income | $12,000 | $30,000 | $31,000 | $32,000 | $34,000 | $35,000 | $37,000 | $38,000 | $40,000 | $42,000 | $331,000 |
| mortgage principal reduction | $8,000 | $19,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $214,000 |
| deposit interest | $2,000 | - | - | - | - | - | - | - | - | - | $2,000 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $122,000 | $128,000 | $134,000 | $141,000 | $148,000 | $155,000 | $163,000 | $171,000 | $179,000 | $188,000 | $1,529,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $290,000 | - | - | - | - | - | - | - | - | - | $290,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | $90,000 | - | - | - | - | - | - | - | - | - | $90,000 |
| operating expense | $7,000 | $17,000 | $18,000 | $19,000 | $19,000 | $20,000 | $20,000 | $21,000 | $22,000 | $22,000 | $186,000 |
| mortgage payment | $29,000 | $71,000 | $71,000 | $71,000 | $71,000 | $71,000 | $71,000 | $71,000 | $71,000 | $71,000 | $664,000 |
| total expense investment | $416,000 | $88,000 | $89,000 | $89,000 | $90,000 | $90,000 | $91,000 | $92,000 | $92,000 | $93,000 | $1,230,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$294,969 | $40,000 | $46,000 | $52,000 | $58,000 | $65,000 | $72,000 | $79,000 | $87,000 | $95,000 | $299,000 |
| cumulative roi | $28 | $46 | $61 | $74 | $85 | $96 | $106 | $116 | $125 | $134 | $871 |
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