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
40.54%
Cumulative Return on Investment in Year 5
192.97%
Property Price at the End of Year 5
$1,752,000
Deposit Schedule
$10,000 at Signing
Total up to 20% in 9999 days
$271,980
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 | $71,000 | $74,000 | $78,000 | $82,000 | $87,000 | $91,000 | $96,000 | $101,000 | $106,000 | $112,000 | $898,000 |
| rent income | $27,000 | $28,000 | $30,000 | $31,000 | $32,000 | $34,000 | $35,000 | $37,000 | $38,000 | $40,000 | $332,000 |
| mortgage principal reduction | $17,000 | $18,000 | $18,000 | $19,000 | $20,000 | $21,000 | $22,000 | $23,000 | $25,000 | $26,000 | $210,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $139,000 | $120,000 | $126,000 | $133,000 | $139,000 | $146,000 | $153,000 | $161,000 | $169,000 | $177,000 | $1,463,000 |
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 | $17,000 | $18,000 | $162,000 |
| mortgage payment | $68,000 | $68,000 | $68,000 | $68,000 | $68,000 | $68,000 | $68,000 | $68,000 | $68,000 | $68,000 | $681,000 |
| total expense investment | $83,000 | $83,000 | $83,000 | $84,000 | $84,000 | $84,000 | $85,000 | $85,000 | $86,000 | $86,000 | $843,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $56,000 | $37,000 | $43,000 | $49,000 | $55,000 | $62,000 | $68,000 | $76,000 | $83,000 | $91,000 | $621,000 |
| cumulative roi | $219 | $193 | $189 | $190 | $193 | $198 | $203 | $209 | $216 | $223 | $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