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
Price, CAD
$757,900
Available
ROI
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
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
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
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
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
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
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