Suite number:

G2W+D(T)

Address:
Toronto C03, Ontario
Developer:
Madison Group
Property type:
condo
Bathrooms:
2
Bedrooms:
2.5
Size:
945 sqft
Occupancy Date:
Jul 2025
Price, CAD
$1,549,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5

18.70%

Cumulative Return on Investment in Year 5

87.22%

Property Price at the End of Year 5

$1,997,000

Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$77,495
5% in 90 days
$77,495
10% on Occupancy
$154,990
Net Gain (Loss)
Get Expert Advice
Property Price Appreciation
Investment Details (10-Year Period)
Income/Return
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
property price appreciation$80,000$85,000$89,000$94,000$99,000$104,000$109,000$115,000$121,000$127,000$1,023,000
rent income$14,000$34,000$35,000$37,000$38,000$40,000$42,000$43,000$45,000$47,000$376,000
mortgage principal reduction$8,000$20,000$21,000$22,000$23,000$24,000$26,000$27,000$28,000$29,000$229,000
deposit interest$3,000---------$3,000
gst hst rebate$24,000---------$24,000
total income return$129,000$139,000$146,000$153,000$160,000$168,000$176,000$185,000$194,000$204,000$1,654,000
Expense/ Investment
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
deposit$310,000---------$310,000
remaining balance payment-----------
closing cost$94,000---------$94,000
operating expense$7,000$18,000$18,000$19,000$19,000$20,000$21,000$21,000$22,000$23,000$187,000
mortgage payment$31,000$75,000$75,000$75,000$75,000$75,000$75,000$75,000$75,000$75,000$710,000
total expense investment$443,000$93,000$94,000$94,000$95,000$95,000$96,000$97,000$97,000$98,000$1,301,000
Other
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
net gain loss-$313,519$46,000$52,000$59,000$66,000$73,000$80,000$88,000$97,000$106,000$353,000
cumulative roi$27$46$61$75$87$99$109$119$129$139$893
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