Suite number:
G1M+D
Project:
Address:
Toronto C03, 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
12,37%
Monthly Expenses
- condo fees— $663
- property taxes— $340
- property management— $140
- repairs and maintenance— $70
Total: $1,214
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
17.74%
Cumulative Return on Investment in Year 5
83.57%
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
5% in 90 days
$67,995
10% on Occupancy
$135,990
Net Gain (Loss)
- Net Gain Loss
Get Expert Advice
Property Price Appreciation
- 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 | $16,000 | $28,000 | $29,000 | $30,000 | $32,000 | $33,000 | $34,000 | $36,000 | $37,000 | $39,000 | $315,000 |
| mortgage principal reduction | $10,000 | $17,000 | $18,000 | $19,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $199,000 |
| deposit interest | $2,000 | - | - | - | - | - | - | - | - | - | $2,000 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $122,000 | $120,000 | $125,000 | $132,000 | $138,000 | $145,000 | $152,000 | $160,000 | $168,000 | $176,000 | $1,437,000 |
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 | $8,000 | $15,000 | $15,000 | $15,000 | $16,000 | $16,000 | $17,000 | $17,000 | $17,000 | $18,000 | $154,000 |
| mortgage payment | $40,000 | $68,000 | $68,000 | $68,000 | $68,000 | $68,000 | $68,000 | $68,000 | $68,000 | $68,000 | $653,000 |
| total expense investment | $408,000 | $83,000 | $83,000 | $84,000 | $84,000 | $84,000 | $85,000 | $85,000 | $85,000 | $86,000 | $1,167,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$286,281 | $37,000 | $42,000 | $48,000 | $54,000 | $61,000 | $68,000 | $75,000 | $82,000 | $90,000 | $270,000 |
| cumulative roi | $27 | $45 | $59 | $72 | $84 | $94 | $104 | $114 | $123 | $133 | $856 |
The Capitol Residences
Address: Toronto C03, Ontario
Price Range: $1,360,000 - $3,600,000
Avail. suites: 24
1—3.5 bd
480—2015 SqFt
Proforma Calculator
80% of Original Price
Options for changing mortgage terms
The rental rate per square foot.