Suite number:
2110 - 3A
Project:
Address:
Toronto C08, Ontario
Developer:
Madison Group
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
3
Size:
995 sqft
Occupancy Date:
Jan 2026
Price, CAD
$1,494,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
19.50%
Cumulative Return on Investment in Year 5
89.71%
Property Price at the End of Year 5
$1,926,000
Deposit Schedule
$5,000 at Signing
Total up to 1% in 30 days
$14,949
1% in 90 days
$14,949
1% in 180 days
$14,949
1% in 270 days
$14,949
16% on Occupancy
$239,184
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 | $78,000 | $82,000 | $86,000 | $90,000 | $95,000 | $100,000 | $105,000 | $111,000 | $117,000 | $123,000 | $987,000 |
| rent income | - | $32,000 | $36,000 | $38,000 | $39,000 | $41,000 | $43,000 | $45,000 | $46,000 | $48,000 | $368,000 |
| mortgage principal reduction | - | $17,000 | $19,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $26,000 | $27,000 | $200,000 |
| deposit interest | $3,000 | $96 | - | - | - | - | - | - | - | - | $3,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $80,000 | $155,000 | $141,000 | $148,000 | $156,000 | $163,000 | $171,000 | $180,000 | $189,000 | $198,000 | $1,582,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $75,000 | $224,000 | - | - | - | - | - | - | - | - | $299,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | $93,000 | - | - | - | - | - | - | - | - | $93,000 |
| operating expense | - | $15,000 | $16,000 | $17,000 | $17,000 | $17,000 | $18,000 | $18,000 | $19,000 | $19,000 | $155,000 |
| mortgage payment | - | $69,000 | $75,000 | $75,000 | $75,000 | $75,000 | $75,000 | $75,000 | $75,000 | $75,000 | $668,000 |
| total expense investment | $75,000 | $401,000 | $91,000 | $91,000 | $92,000 | $92,000 | $93,000 | $93,000 | $93,000 | $94,000 | $1,215,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $6,000 | -$246,019 | $50,000 | $57,000 | $64,000 | $71,000 | $79,000 | $87,000 | $95,000 | $104,000 | $367,000 |
| cumulative roi | $108 | $47 | $63 | $77 | $90 | $102 | $113 | $123 | $134 | $145 | $1,000 |
Alias Condos
Address: Toronto C08, Ontario
Price Range: $758,000 - $2,349,000
Avail. suites: 15
0—3 bd
415—1400 SqFt