Suite number:
2110 - 3A
Project:
Address:
Toronto, 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
18.58%
Cumulative Return on Investment in Year 5
86.71%
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
18% on Occupancy
$269,082
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 | $91,000 | $95,000 | $100,000 | $105,000 | $111,000 | $117,000 | $123,000 | $987,000 |
| rent income | $17,000 | $35,000 | $37,000 | $39,000 | $40,000 | $42,000 | $44,000 | $46,000 | $48,000 | $50,000 | $398,000 |
| mortgage principal reduction | $9,000 | $19,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $28,000 | $216,000 |
| deposit interest | $274 | - | - | - | - | - | - | - | - | - | $274 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $128,000 | $136,000 | $143,000 | $150,000 | $157,000 | $165,000 | $173,000 | $182,000 | $191,000 | $200,000 | $1,625,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $299,000 | - | - | - | - | - | - | - | - | - | $299,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | $93,000 | - | - | - | - | - | - | - | - | - | $93,000 |
| operating expense | $8,000 | $16,000 | $16,000 | $17,000 | $17,000 | $18,000 | $18,000 | $18,000 | $19,000 | $19,000 | $166,000 |
| mortgage payment | $37,000 | $75,000 | $75,000 | $75,000 | $75,000 | $75,000 | $75,000 | $75,000 | $75,000 | $75,000 | $711,000 |
| total expense investment | $438,000 | $91,000 | $91,000 | $92,000 | $92,000 | $92,000 | $93,000 | $93,000 | $94,000 | $94,000 | $1,270,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$309,072 | $45,000 | $52,000 | $58,000 | $65,000 | $73,000 | $80,000 | $88,000 | $97,000 | $106,000 | $355,000 |
| cumulative roi | $27 | $45 | $61 | $74 | $87 | $98 | $109 | $120 | $131 | $142 | $894 |
Alias Condos
Address: Toronto, Ontario
Price Range: $758,000 - $2,349,000
Avail. suites: 15
0—3 bd
415—1400 SqFt