Suite number:
G2S+D
Project:
Address:
Toronto C03, Ontario
Developer:
Madison Group
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2.5
Size:
1100 sqft
Occupancy Date:
Jul 2025
Price, CAD
$1,649,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
18.33%
Cumulative Return on Investment in Year 5
85.64%
Property Price at the End of Year 5
$2,126,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$82,495
5% in 90 days
$82,495
10% on Occupancy
$164,990
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 | $86,000 | $90,000 | $95,000 | $100,000 | $105,000 | $111,000 | $116,000 | $122,000 | $129,000 | $135,000 | $1,089,000 |
| rent income | $22,000 | $39,000 | $41,000 | $43,000 | $45,000 | $47,000 | $49,000 | $51,000 | $53,000 | $55,000 | $444,000 |
| mortgage principal reduction | $12,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $27,000 | $28,000 | $29,000 | $31,000 | $241,000 |
| deposit interest | $2,000 | - | - | - | - | - | - | - | - | - | $2,000 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $146,000 | $151,000 | $158,000 | $166,000 | $174,000 | $182,000 | $191,000 | $201,000 | $211,000 | $221,000 | $1,800,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $330,000 | - | - | - | - | - | - | - | - | - | $330,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | $99,000 | - | - | - | - | - | - | - | - | - | $99,000 |
| operating expense | $12,000 | $20,000 | $20,000 | $21,000 | $21,000 | $22,000 | $22,000 | $23,000 | $23,000 | $24,000 | $209,000 |
| mortgage payment | $48,000 | $83,000 | $83,000 | $83,000 | $83,000 | $83,000 | $83,000 | $83,000 | $83,000 | $83,000 | $792,000 |
| total expense investment | $489,000 | $103,000 | $103,000 | $104,000 | $104,000 | $105,000 | $105,000 | $106,000 | $106,000 | $107,000 | $1,430,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$343,399 | $48,000 | $55,000 | $62,000 | $70,000 | $78,000 | $86,000 | $95,000 | $105,000 | $115,000 | $370,000 |
| cumulative roi | $27 | $45 | $60 | $73 | $86 | $97 | $108 | $118 | $128 | $139 | $881 |
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