Suite number:
4503 - PH-3E(BF)
Project:
Address:
Toronto C08, Ontario
Developer:
Madison Group
Property type:
condo
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
19.92%
Cumulative Return on Investment in Year 5
90.23%
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
1% in 360 days
$22,609
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 | $56,000 | $58,000 | $61,000 | $63,000 | $66,000 | $500,000 |
| mortgage principal reduction | - | $27,000 | $30,000 | $32,000 | $33,000 | $35,000 | $36,000 | $38,000 | $40,000 | $42,000 | $313,000 |
| deposit interest | $4,000 | $467 | - | - | - | - | - | - | - | - | $5,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $122,000 | $218,000 | $210,000 | $220,000 | $231,000 | $242,000 | $254,000 | $266,000 | $279,000 | $293,000 | $2,334,000 |
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 | - | $125,000 | - | - | - | - | - | - | - | - | $125,000 |
| operating expense | - | $20,000 | $23,000 | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $27,000 | $28,000 | $224,000 |
| mortgage payment | - | $101,000 | $110,000 | $110,000 | $110,000 | $110,000 | $110,000 | $110,000 | $110,000 | $110,000 | $981,000 |
| total expense investment | $113,000 | $585,000 | $133,000 | $133,000 | $134,000 | $135,000 | $136,000 | $137,000 | $137,000 | $138,000 | $1,782,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $9,000 | -$367,110 | $77,000 | $86,000 | $96,000 | $107,000 | $118,000 | $130,000 | $142,000 | $155,000 | $552,000 |
| cumulative roi | $108 | $46 | $63 | $77 | $90 | $102 | $113 | $124 | $134 | $144 | $1,000 |
Alias Condos
Address: Toronto C08, Ontario
Price Range: $758,000 - $2,349,000
Avail. suites: 15
0—3 bd
415—1400 SqFt