Suite number:
G1L+D(T)
Project:
Address:
Toronto, Ontario
Developer:
Madison Group
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
1.5
Size:
775 sqft
Occupancy Date:
Jul 2025
Price, CAD
$1,399,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
40.06%
Cumulative Return on Investment in Year 5
190.39%
Property Price at the End of Year 5
$1,804,000
Deposit Schedule
$10,000 at Signing
Total up to 20% in 9999 days
$279,980
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 | $73,000 | $77,000 | $81,000 | $85,000 | $89,000 | $94,000 | $99,000 | $104,000 | $109,000 | $115,000 | $924,000 |
| rent income | $27,000 | $28,000 | $29,000 | $31,000 | $32,000 | $33,000 | $35,000 | $36,000 | $38,000 | $40,000 | $329,000 |
| mortgage principal reduction | $17,000 | $18,000 | $19,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $216,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $141,000 | $123,000 | $129,000 | $135,000 | $142,000 | $149,000 | $156,000 | $164,000 | $172,000 | $181,000 | $1,494,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | - | - | - | - | - | - | - |
| operating expense | $15,000 | $15,000 | $15,000 | $16,000 | $16,000 | $16,000 | $17,000 | $17,000 | $18,000 | $18,000 | $162,000 |
| mortgage payment | $70,000 | $70,000 | $70,000 | $70,000 | $70,000 | $70,000 | $70,000 | $70,000 | $70,000 | $70,000 | $701,000 |
| total expense investment | $85,000 | $85,000 | $85,000 | $86,000 | $86,000 | $86,000 | $87,000 | $87,000 | $88,000 | $88,000 | $863,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $56,000 | $38,000 | $44,000 | $50,000 | $56,000 | $63,000 | $70,000 | $77,000 | $85,000 | $93,000 | $630,000 |
| cumulative roi | $216 | $190 | $186 | $187 | $190 | $195 | $200 | $206 | $213 | $220 | $2,000 |
The Capitol Residences
Address: Toronto, Ontario
Price Range: $1,360,000 - $3,600,000
Avail. suites: 24
1—3.5 bd
480—2015 SqFt