Suite number:
G1M+D
Project:
Address:
Toronto, Ontario
Developer:
Madison Group
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
1.5
Size:
780 sqft
Occupancy Date:
Jul 2025
Price, CAD
$1,359,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
17.25%
Cumulative Return on Investment in Year 5
81.85%
Property Price at the End of Year 5
$1,752,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$67,995
15% on Occupancy
$203,985
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 | $71,000 | $74,000 | $78,000 | $82,000 | $87,000 | $91,000 | $96,000 | $101,000 | $106,000 | $112,000 | $897,000 |
| rent income | $25,000 | $28,000 | $30,000 | $31,000 | $32,000 | $34,000 | $35,000 | $36,000 | $38,000 | $40,000 | $328,000 |
| mortgage principal reduction | $15,000 | $18,000 | $18,000 | $19,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $26,000 | $208,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $135,000 | $120,000 | $126,000 | $132,000 | $139,000 | $146,000 | $153,000 | $161,000 | $169,000 | $177,000 | $1,457,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $272,000 | - | - | - | - | - | - | - | - | - | $272,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | $88,000 | - | - | - | - | - | - | - | - | - | $88,000 |
| operating expense | $13,000 | $15,000 | $15,000 | $16,000 | $16,000 | $16,000 | $17,000 | $17,000 | $17,000 | $18,000 | $160,000 |
| mortgage payment | $62,000 | $68,000 | $68,000 | $68,000 | $68,000 | $68,000 | $68,000 | $68,000 | $68,000 | $68,000 | $675,000 |
| total expense investment | $436,000 | $83,000 | $83,000 | $84,000 | $84,000 | $84,000 | $85,000 | $85,000 | $86,000 | $86,000 | $1,195,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$300,762 | $37,000 | $43,000 | $49,000 | $55,000 | $61,000 | $68,000 | $75,000 | $83,000 | $91,000 | $262,000 |
| cumulative roi | $27 | $44 | $58 | $71 | $82 | $92 | $102 | $112 | $122 | $131 | $841 |
The Capitol Residences
Address: Toronto, Ontario
Price Range: $1,360,000 - $3,600,000
Avail. suites: 24
1—3.5 bd
480—2015 SqFt