Suite number:

235 - 1D

Address:
Mississauga, Ontario
Developer:
Diamondcorp
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1
Size:
493 sqft
Occupancy Date:
Jan 2028
Price, CAD
$690,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5

20.65%

Cumulative Return on Investment in Year 5

95.40%

Property Price at the End of Year 5

$890,000

Deposit Schedule
$5,000 at Signing
Net Gain (Loss)
Get Expert Advice
Property Price Appreciation
Investment Details (10-Year Period)
Income/Return
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
property price appreciation$36,000$38,000$40,000$42,000$44,000$46,000$49,000$51,000$54,000$57,000$456,000
rent income--$5,000$12,000$12,000$13,000$13,000$14,000$14,000$15,000$98,000
mortgage principal reduction--$4,000$9,000$9,000$10,000$10,000$11,000$11,000$12,000$74,000
deposit interest$259$260$131-------$650
gst hst rebate--$24,000-------$24,000
total income return$36,000$38,000$72,000$62,000$65,000$69,000$72,000$76,000$79,000$83,000$654,000
Expense/ Investment
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
deposit$5,000---------$5,000
remaining balance payment--$133,000-------$133,000
closing cost--$51,000-------$51,000
operating expense--$3,000$7,000$7,000$7,000$7,000$8,000$8,000$8,000$54,000
mortgage payment--$14,000$35,000$35,000$35,000$35,000$35,000$35,000$35,000$257,000
total expense investment$5,000-$201,000$41,000$42,000$42,000$42,000$42,000$42,000$42,000$500,000
Other
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
net gain loss$31,000$38,000-$129,011$21,000$24,000$27,000$30,000$34,000$37,000$41,000$154,000
cumulative roi$728$1,000$72$84$95$105$114$123$131$139$3,000
Bridge House at Brightwater
Address: Mississauga, Ontario
Price Range: $650,000 - $1,490,000
Avail. suites: 19
0—3.5 bd
425—1413 SqFt