Suite number:
3804 - 1N
Project:
Address:
Toronto C08, Ontario
Developer:
Madison Group
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1
Size:
565 sqft
Occupancy Date:
Jan 2026
Price, CAD
$947,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
17.52%
Cumulative Return on Investment in Year 5
82.68%
Property Price at the End of Year 5
$1,221,000
Deposit Schedule
$5,000 at Signing
Total up to 1% in 30 days
$9,479
1% in 90 days
$9,479
1% in 180 days
$9,479
1% in 270 days
$9,479
16% on Occupancy
$151,664
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 | $49,000 | $52,000 | $55,000 | $57,000 | $60,000 | $64,000 | $67,000 | $70,000 | $74,000 | $78,000 | $626,000 |
| rent income | - | $12,000 | $14,000 | $14,000 | $15,000 | $16,000 | $16,000 | $17,000 | $18,000 | $18,000 | $140,000 |
| mortgage principal reduction | - | $11,000 | $12,000 | $13,000 | $13,000 | $14,000 | $15,000 | $15,000 | $16,000 | $17,000 | $127,000 |
| deposit interest | $2,000 | $61 | - | - | - | - | - | - | - | - | $2,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $51,000 | $99,000 | $81,000 | $85,000 | $89,000 | $93,000 | $98,000 | $103,000 | $108,000 | $113,000 | $918,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $47,000 | $142,000 | - | - | - | - | - | - | - | - | $190,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | $71,000 | - | - | - | - | - | - | - | - | $71,000 |
| operating expense | - | $8,000 | $9,000 | $9,000 | $9,000 | $9,000 | $10,000 | $10,000 | $10,000 | $10,000 | $85,000 |
| mortgage payment | - | $44,000 | $47,000 | $47,000 | $47,000 | $47,000 | $47,000 | $47,000 | $47,000 | $47,000 | $423,000 |
| total expense investment | $47,000 | $265,000 | $56,000 | $57,000 | $57,000 | $57,000 | $57,000 | $57,000 | $58,000 | $58,000 | $769,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $4,000 | -$166,284 | $24,000 | $28,000 | $32,000 | $36,000 | $41,000 | $45,000 | $50,000 | $55,000 | $150,000 |
| cumulative roi | $108 | $47 | $61 | $72 | $83 | $92 | $101 | $109 | $117 | $125 | $914 |
Alias Condos
Address: Toronto C08, Ontario
Price Range: $758,000 - $2,349,000
Avail. suites: 15
0—3 bd
415—1400 SqFt