Suite number:
4503 - PH-3E(BF)
Project:
Address:
Toronto C08, Ontario
Developer:
Madison Group
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
3
Size:
1345 sqft
Occupancy Date:
Jan 2026
Price, CAD
$2,260,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
19.47%
Cumulative Return on Investment in Year 5
88.25%
Property Price at the End of Year 5
$2,913,000
Deposit Schedule
$5,000 at Signing
Total up to 1% in 30 days
$22,609
1% in 90 days
$22,609
1% in 180 days
$22,609
1% in 270 days
$22,609
16% on Occupancy
$361,744
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 | $117,000 | $124,000 | $130,000 | $137,000 | $144,000 | $151,000 | $159,000 | $168,000 | $176,000 | $186,000 | $1,492,000 |
| rent income | - | $43,000 | $49,000 | $51,000 | $53,000 | $55,000 | $58,000 | $60,000 | $63,000 | $66,000 | $498,000 |
| mortgage principal reduction | - | $26,000 | $29,000 | $31,000 | $32,000 | $34,000 | $35,000 | $37,000 | $39,000 | $41,000 | $302,000 |
| deposit interest | $4,000 | $145 | - | - | - | - | - | - | - | - | $5,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $122,000 | $216,000 | $208,000 | $218,000 | $229,000 | $240,000 | $252,000 | $265,000 | $278,000 | $292,000 | $2,321,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $113,000 | $339,000 | - | - | - | - | - | - | - | - | $452,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | $126,000 | - | - | - | - | - | - | - | - | $126,000 |
| operating expense | - | $20,000 | $23,000 | $23,000 | $24,000 | $24,000 | $25,000 | $25,000 | $26,000 | $27,000 | $216,000 |
| mortgage payment | - | $104,000 | $113,000 | $113,000 | $113,000 | $113,000 | $113,000 | $113,000 | $113,000 | $113,000 | $1,010,000 |
| total expense investment | $113,000 | $590,000 | $136,000 | $136,000 | $137,000 | $137,000 | $138,000 | $139,000 | $139,000 | $140,000 | $1,805,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $9,000 | -$373,295 | $72,000 | $82,000 | $92,000 | $103,000 | $114,000 | $126,000 | $139,000 | $152,000 | $516,000 |
| cumulative roi | $108 | $46 | $62 | $76 | $88 | $100 | $110 | $121 | $131 | $141 | $981 |
Alias Condos
Address: Toronto C08, Ontario
Price Range: $758,000 - $2,349,000
Avail. suites: 15
0—3 bd
415—1400 SqFt