Suite number:
2105 - 1J
Project:
Address:
Toronto C08, Ontario
Developer:
Madison Group
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1
Size:
520 sqft
Occupancy Date:
Jan 2026
Price, CAD
$909,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
17.41%
Cumulative Return on Investment in Year 5
82.40%
Property Price at the End of Year 5
$1,172,000
Deposit Schedule
$5,000 at Signing
Total up to 1% in 30 days
$9,099
1% in 90 days
$9,099
1% in 180 days
$9,099
1% in 270 days
$9,099
16% on Occupancy
$145,584
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 | $47,000 | $50,000 | $52,000 | $55,000 | $58,000 | $61,000 | $64,000 | $67,000 | $71,000 | $75,000 | $600,000 |
| rent income | - | $11,000 | $13,000 | $13,000 | $14,000 | $14,000 | $15,000 | $16,000 | $16,000 | $17,000 | $129,000 |
| mortgage principal reduction | - | $10,000 | $12,000 | $12,000 | $13,000 | $14,000 | $14,000 | $15,000 | $16,000 | $16,000 | $122,000 |
| deposit interest | $2,000 | $58 | - | - | - | - | - | - | - | - | $2,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $49,000 | $95,000 | $77,000 | $81,000 | $85,000 | $89,000 | $93,000 | $98,000 | $103,000 | $108,000 | $877,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $45,000 | $136,000 | - | - | - | - | - | - | - | - | $182,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | $70,000 | - | - | - | - | - | - | - | - | $70,000 |
| operating expense | - | $7,000 | $8,000 | $8,000 | $9,000 | $9,000 | $9,000 | $9,000 | $9,000 | $10,000 | $79,000 |
| mortgage payment | - | $42,000 | $46,000 | $46,000 | $46,000 | $46,000 | $46,000 | $46,000 | $46,000 | $46,000 | $406,000 |
| total expense investment | $45,000 | $256,000 | $54,000 | $54,000 | $54,000 | $54,000 | $55,000 | $55,000 | $55,000 | $55,000 | $737,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $3,000 | -$160,265 | $23,000 | $27,000 | $30,000 | $34,000 | $39,000 | $43,000 | $48,000 | $53,000 | $140,000 |
| cumulative roi | $108 | $47 | $61 | $72 | $82 | $92 | $100 | $108 | $116 | $124 | $910 |
Alias Condos
Address: Toronto C08, Ontario
Price Range: $758,000 - $2,349,000
Avail. suites: 15
0—3 bd
415—1400 SqFt