Suite number:
G2Z
Project:
Address:
Toronto, Ontario
Developer:
Madison Group
Property type:
condo
Floor plan:
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
17.09%
Cumulative Return on Investment in Year 5
80.86%
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
15% on Occupancy
$217,485
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 | $27,000 | $30,000 | $32,000 | $33,000 | $34,000 | $36,000 | $37,000 | $39,000 | $41,000 | $42,000 | $351,000 |
| mortgage principal reduction | $16,000 | $19,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $221,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $142,000 | $128,000 | $135,000 | $141,000 | $148,000 | $156,000 | $163,000 | $171,000 | $180,000 | $189,000 | $1,553,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $290,000 | - | - | - | - | - | - | - | - | - | $290,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | $91,000 | - | - | - | - | - | - | - | - | - | $91,000 |
| operating expense | $16,000 | $18,000 | $18,000 | $18,000 | $19,000 | $19,000 | $20,000 | $20,000 | $21,000 | $21,000 | $189,000 |
| mortgage payment | $67,000 | $73,000 | $73,000 | $73,000 | $73,000 | $73,000 | $73,000 | $73,000 | $73,000 | $73,000 | $720,000 |
| total expense investment | $464,000 | $90,000 | $91,000 | $91,000 | $91,000 | $92,000 | $92,000 | $93,000 | $93,000 | $94,000 | $1,291,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$321,567 | $38,000 | $44,000 | $50,000 | $57,000 | $64,000 | $71,000 | $79,000 | $87,000 | $95,000 | $262,000 |
| cumulative roi | $27 | $43 | $57 | $70 | $81 | $91 | $101 | $110 | $119 | $129 | $829 |
The Capitol Residences
Address: Toronto, Ontario
Price Range: $1,360,000 - $3,600,000
Avail. suites: 24
1—3.5 bd
480—2015 SqFt