Suite number:
G2Y
Project:
Address:
Toronto C03, Ontario
Developer:
Madison Group
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2
Size:
935 sqft
Occupancy Date:
Jul 2025
Price, CAD
$1,369,900
Available
ROI
12,14%
Monthly Expenses
- condo fees— $795
- property taxes— $342
- property management— $140
- repairs and maintenance— $70
Total: $1,348
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
17.53%
Cumulative Return on Investment in Year 5
82.56%
Property Price at the End of Year 5
$1,765,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$68,495
5% in 90 days
$68,495
10% on Occupancy
$136,990
Net Gain (Loss)
- Net Gain Loss
Get Expert Advice
Property Price Appreciation
- 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 | $71,000 | $75,000 | $79,000 | $83,000 | $87,000 | $92,000 | $97,000 | $102,000 | $107,000 | $112,000 | $904,000 |
| rent income | $16,000 | $28,000 | $29,000 | $30,000 | $32,000 | $33,000 | $35,000 | $36,000 | $38,000 | $39,000 | $316,000 |
| mortgage principal reduction | $10,000 | $17,000 | $18,000 | $19,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $200,000 |
| deposit interest | $2,000 | - | - | - | - | - | - | - | - | - | $2,000 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $122,000 | $120,000 | $126,000 | $133,000 | $139,000 | $146,000 | $153,000 | $161,000 | $169,000 | $177,000 | $1,446,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $274,000 | - | - | - | - | - | - | - | - | - | $274,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | $88,000 | - | - | - | - | - | - | - | - | - | $88,000 |
| operating expense | $9,000 | $16,000 | $17,000 | $17,000 | $18,000 | $18,000 | $18,000 | $19,000 | $19,000 | $20,000 | $171,000 |
| mortgage payment | $40,000 | $69,000 | $69,000 | $69,000 | $69,000 | $69,000 | $69,000 | $69,000 | $69,000 | $69,000 | $657,000 |
| total expense investment | $412,000 | $85,000 | $85,000 | $86,000 | $86,000 | $87,000 | $87,000 | $87,000 | $88,000 | $88,000 | $1,191,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$289,245 | $35,000 | $41,000 | $47,000 | $53,000 | $59,000 | $66,000 | $73,000 | $81,000 | $89,000 | $256,000 |
| cumulative roi | $27 | $45 | $59 | $71 | $83 | $93 | $103 | $112 | $121 | $130 | $844 |
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
Proforma Calculator
80% of Original Price
Options for changing mortgage terms
The rental rate per square foot.