Suite number:
2110 - 3A
Project:
Address:
Toronto C08, Ontario
Developer:
Madison Group
Property type:
condo
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
19.96%
Cumulative Return on Investment in Year 5
91.80%
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
1% in 360 days
$14,949
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 | $47,000 | $49,000 | $370,000 |
| mortgage principal reduction | - | $18,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $28,000 | $207,000 |
| deposit interest | $3,000 | $309 | - | - | - | - | - | - | - | - | $3,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $80,000 | $156,000 | $142,000 | $149,000 | $157,000 | $164,000 | $172,000 | $181,000 | $190,000 | $199,000 | $1,591,000 |
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 | - | $92,000 | - | - | - | - | - | - | - | - | $92,000 |
| operating expense | - | $15,000 | $16,000 | $17,000 | $17,000 | $18,000 | $18,000 | $19,000 | $20,000 | $20,000 | $160,000 |
| mortgage payment | - | $67,000 | $73,000 | $73,000 | $73,000 | $73,000 | $73,000 | $73,000 | $73,000 | $73,000 | $648,000 |
| total expense investment | $75,000 | $397,000 | $89,000 | $90,000 | $90,000 | $91,000 | $91,000 | $92,000 | $92,000 | $93,000 | $1,199,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $6,000 | -$241,405 | $53,000 | $60,000 | $67,000 | $74,000 | $81,000 | $89,000 | $97,000 | $106,000 | $391,000 |
| cumulative roi | $108 | $47 | $64 | $79 | $92 | $104 | $116 | $127 | $138 | $149 | $1,000 |
Alias Condos
Address: Toronto C08, Ontario
Price Range: $758,000 - $2,349,000
Avail. suites: 15
0—3 bd
415—1400 SqFt