Suite number:
G2R
Project:
Address:
Toronto C03, Ontario
Developer:
Madison Group
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2
Size:
900 sqft
Occupancy Date:
Jul 2025
Price, CAD
$1,679,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
17.24%
Cumulative Return on Investment in Year 5
80.48%
Property Price at the End of Year 5
$2,164,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$83,995
5% in 90 days
$83,995
10% on Occupancy
$167,990
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 | $87,000 | $92,000 | $97,000 | $102,000 | $107,000 | $113,000 | $118,000 | $125,000 | $131,000 | $138,000 | $1,109,000 |
| rent income | $15,000 | $27,000 | $28,000 | $29,000 | $31,000 | $32,000 | $33,000 | $35,000 | $36,000 | $38,000 | $304,000 |
| mortgage principal reduction | $12,000 | $21,000 | $22,000 | $23,000 | $25,000 | $26,000 | $27,000 | $28,000 | $30,000 | $31,000 | $246,000 |
| deposit interest | $2,000 | - | - | - | - | - | - | - | - | - | $2,000 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $140,000 | $140,000 | $147,000 | $154,000 | $162,000 | $170,000 | $179,000 | $188,000 | $197,000 | $207,000 | $1,685,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $336,000 | - | - | - | - | - | - | - | - | - | $336,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | $101,000 | - | - | - | - | - | - | - | - | - | $101,000 |
| operating expense | $10,000 | $17,000 | $17,000 | $18,000 | $18,000 | $18,000 | $19,000 | $19,000 | $20,000 | $20,000 | $176,000 |
| mortgage payment | $49,000 | $84,000 | $84,000 | $84,000 | $84,000 | $84,000 | $84,000 | $84,000 | $84,000 | $84,000 | $806,000 |
| total expense investment | $495,000 | $101,000 | $101,000 | $102,000 | $102,000 | $103,000 | $103,000 | $103,000 | $104,000 | $104,000 | $1,419,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$354,922 | $39,000 | $46,000 | $53,000 | $60,000 | $68,000 | $76,000 | $84,000 | $93,000 | $103,000 | $266,000 |
| cumulative roi | $27 | $44 | $58 | $70 | $80 | $90 | $99 | $108 | $117 | $125 | $817 |
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