Suite number:
3105 - 1J
Project:
Address:
Toronto C08, Ontario
Developer:
Madison Group
Property type:
condo
Bathrooms:
1
Bedrooms:
1
Size:
520 sqft
Occupancy Date:
Jan 2026
Price, CAD
$914,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
17.80%
Cumulative Return on Investment in Year 5
84.17%
Property Price at the End of Year 5
$1,179,000
Deposit Schedule
$5,000 at Signing
Total up to 1% in 30 days
$9,149
1% in 90 days
$9,149
1% in 180 days
$9,149
1% in 270 days
$9,149
1% in 360 days
$9,149
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 | $47,000 | $50,000 | $53,000 | $55,000 | $58,000 | $61,000 | $64,000 | $68,000 | $71,000 | $75,000 | $604,000 |
| rent income | - | $11,000 | $13,000 | $13,000 | $14,000 | $14,000 | $15,000 | $16,000 | $16,000 | $17,000 | $129,000 |
| mortgage principal reduction | - | $11,000 | $12,000 | $13,000 | $13,000 | $14,000 | $15,000 | $15,000 | $16,000 | $17,000 | $127,000 |
| deposit interest | $2,000 | $189 | - | - | - | - | - | - | - | - | $2,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $49,000 | $96,000 | $78,000 | $81,000 | $85,000 | $90,000 | $94,000 | $99,000 | $104,000 | $109,000 | $885,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $46,000 | $137,000 | - | - | - | - | - | - | - | - | $183,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | $69,000 | - | - | - | - | - | - | - | - | $69,000 |
| operating expense | - | $7,000 | $8,000 | $9,000 | $9,000 | $9,000 | $9,000 | $10,000 | $10,000 | $10,000 | $82,000 |
| mortgage payment | - | $41,000 | $45,000 | $45,000 | $45,000 | $45,000 | $45,000 | $45,000 | $45,000 | $45,000 | $397,000 |
| total expense investment | $46,000 | $254,000 | $53,000 | $53,000 | $53,000 | $54,000 | $54,000 | $54,000 | $55,000 | $55,000 | $730,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $3,000 | -$157,822 | $25,000 | $28,000 | $32,000 | $36,000 | $40,000 | $45,000 | $49,000 | $54,000 | $155,000 |
| cumulative roi | $108 | $47 | $62 | $74 | $84 | $94 | $103 | $111 | $119 | $127 | $928 |
Alias Condos
Address: Toronto C08, Ontario
Price Range: $758,000 - $2,349,000
Avail. suites: 15
0—3 bd
415—1400 SqFt