Suite number:
G1L+D(T)
Project:
Address:
Toronto C03, Ontario
Developer:
Madison Group
Property type:
condo
Bathrooms:
2
Bedrooms:
1.5
Size:
775 sqft
Occupancy Date:
Jul 2025
Price, CAD
$1,399,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
18.36%
Cumulative Return on Investment in Year 5
85.99%
Property Price at the End of Year 5
$1,803,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$69,995
5% in 90 days
$69,995
10% on Occupancy
$139,990
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 | $73,000 | $77,000 | $81,000 | $85,000 | $89,000 | $94,000 | $99,000 | $104,000 | $109,000 | $115,000 | $924,000 |
| rent income | $11,000 | $28,000 | $29,000 | $30,000 | $31,000 | $33,000 | $34,000 | $36,000 | $37,000 | $39,000 | $308,000 |
| mortgage principal reduction | $7,000 | $18,000 | $19,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $207,000 |
| deposit interest | $2,000 | - | - | - | - | - | - | - | - | - | $2,000 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $118,000 | $123,000 | $129,000 | $135,000 | $142,000 | $149,000 | $156,000 | $164,000 | $172,000 | $180,000 | $1,465,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $280,000 | - | - | - | - | - | - | - | - | - | $280,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | $88,000 | - | - | - | - | - | - | - | - | - | $88,000 |
| operating expense | $6,000 | $15,000 | $15,000 | $16,000 | $16,000 | $17,000 | $17,000 | $18,000 | $18,000 | $19,000 | $157,000 |
| mortgage payment | $28,000 | $68,000 | $68,000 | $68,000 | $68,000 | $68,000 | $68,000 | $68,000 | $68,000 | $68,000 | $641,000 |
| total expense investment | $402,000 | $83,000 | $83,000 | $84,000 | $84,000 | $85,000 | $85,000 | $86,000 | $86,000 | $87,000 | $1,167,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$284,655 | $40,000 | $45,000 | $51,000 | $57,000 | $64,000 | $70,000 | $78,000 | $85,000 | $93,000 | $299,000 |
| cumulative roi | $28 | $46 | $61 | $74 | $86 | $97 | $107 | $117 | $126 | $136 | $878 |
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