Suite number:
4503 - PH-3E(BF)
Project:
Address:
Toronto, 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
18.15%
Cumulative Return on Investment in Year 5
84.05%
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
18% on Occupancy
$406,962
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 | $35,000 | $48,000 | $51,000 | $53,000 | $55,000 | $57,000 | $60,000 | $62,000 | $65,000 | $68,000 | $555,000 |
| mortgage principal reduction | $21,000 | $29,000 | $30,000 | $32,000 | $33,000 | $35,000 | $37,000 | $38,000 | $40,000 | $42,000 | $338,000 |
| deposit interest | $5 | - | - | - | - | - | - | - | - | - | $5 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $197,000 | $201,000 | $211,000 | $221,000 | $232,000 | $244,000 | $256,000 | $268,000 | $282,000 | $296,000 | $2,409,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $452,000 | - | - | - | - | - | - | - | - | - | $452,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | $126,000 | - | - | - | - | - | - | - | - | - | $126,000 |
| operating expense | $17,000 | $22,000 | $23,000 | $24,000 | $24,000 | $25,000 | $25,000 | $26,000 | $26,000 | $27,000 | $239,000 |
| mortgage payment | $85,000 | $113,000 | $113,000 | $113,000 | $113,000 | $113,000 | $113,000 | $113,000 | $113,000 | $113,000 | $1,104,000 |
| total expense investment | $680,000 | $136,000 | $136,000 | $137,000 | $137,000 | $138,000 | $138,000 | $139,000 | $140,000 | $140,000 | $1,922,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$482,908 | $65,000 | $75,000 | $85,000 | $95,000 | $106,000 | $117,000 | $129,000 | $142,000 | $155,000 | $487,000 |
| cumulative roi | $25 | $43 | $59 | $72 | $84 | $95 | $106 | $116 | $126 | $136 | $864 |
Alias Condos
Address: Toronto, Ontario
Price Range: $758,000 - $2,349,000
Avail. suites: 15
0—3 bd
415—1400 SqFt