Suite number:
3901 - SD
Project:
Address:
Toronto C08, Ontario
Developer:
Madison Group
Property type:
condo
Bathrooms:
1
Bedrooms:
0
Size:
415 sqft
Occupancy Date:
Jan 2026
$757,900
Available
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
17.02%
Cumulative Return on Investment in Year 5
81.65%
Property Price at the End of Year 5
$976,000
Deposit Schedule
$5,000 at Signing
Total up to 1% in 30 days
$7,579
1% in 90 days
$7,579
1% in 180 days
$7,579
1% in 270 days
$7,579
1% in 360 days
$7,579
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 | $39,000 | $41,000 | $44,000 | $46,000 | $48,000 | $51,000 | $53,000 | $56,000 | $59,000 | $62,000 | $500,000 |
rent income | - | $7,000 | $8,000 | $8,000 | $8,000 | $9,000 | $9,000 | $9,000 | $10,000 | $10,000 | $77,000 |
mortgage principal reduction | - | $9,000 | $10,000 | $11,000 | $11,000 | $12,000 | $12,000 | $13,000 | $13,000 | $14,000 | $105,000 |
deposit interest | $1,000 | $157 | - | - | - | - | - | - | - | - | $2,000 |
gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
total income return | $41,000 | $81,000 | $61,000 | $64,000 | $68,000 | $71,000 | $75,000 | $78,000 | $82,000 | $86,000 | $708,000 |
Expense/ Investment
Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
---|---|---|---|---|---|---|---|---|---|---|---|
deposit | $38,000 | $114,000 | - | - | - | - | - | - | - | - | $152,000 |
remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
closing cost | - | $62,000 | - | - | - | - | - | - | - | - | $62,000 |
operating expense | - | $6,000 | $7,000 | $7,000 | $7,000 | $7,000 | $7,000 | $8,000 | $8,000 | $8,000 | $64,000 |
mortgage payment | - | $34,000 | $37,000 | $37,000 | $37,000 | $37,000 | $37,000 | $37,000 | $37,000 | $37,000 | $329,000 |
total expense investment | $38,000 | $216,000 | $43,000 | $44,000 | $44,000 | $44,000 | $44,000 | $44,000 | $45,000 | $45,000 | $606,000 |
Other
Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
---|---|---|---|---|---|---|---|---|---|---|---|
net gain loss | $3,000 | -$134,313 | $18,000 | $21,000 | $24,000 | $27,000 | $30,000 | $34,000 | $38,000 | $41,000 | $101,000 |
cumulative roi | $108 | $48 | $61 | $72 | $82 | $90 | $98 | $106 | $113 | $120 | $898 |
Alias Condos
Address: Toronto C08, Ontario
Price Range: $758,000 - $2,349,000
Avail. suites: 15
0—3 bd
415—1400 SqFt