Suite number:
235 - 1D
Project:
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
13,88%
Monthly Expenses
- condo fees— $306
- property taxes— $173
- property management— $59
- repairs and maintenance— $30
Total: $567
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
22.75%
Cumulative Return on Investment in Year 5
107.87%
Property Price at the End of Year 5
$890,000
Deposit Schedule
$5,000 at Signing
Total up to 5% in 30 days
$34,545
5% in 365 days
$34,545
5% in 662 days
$34,545
5% on Occupancy
$34,545
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 | $36,000 | $38,000 | $40,000 | $42,000 | $44,000 | $46,000 | $49,000 | $51,000 | $54,000 | $57,000 | $456,000 |
| rent income | - | - | - | $11,000 | $12,000 | $13,000 | $13,000 | $14,000 | $14,000 | $15,000 | $91,000 |
| mortgage principal reduction | - | - | - | $8,000 | $9,000 | $9,000 | $10,000 | $10,000 | $11,000 | $11,000 | $68,000 |
| deposit interest | -$2 | $5,000 | $5,000 | $133 | - | - | - | - | - | - | $11,000 |
| gst hst rebate | - | - | - | $24,000 | - | - | - | - | - | - | $24,000 |
| total income return | $36,000 | $43,000 | $45,000 | $84,000 | $65,000 | $68,000 | $72,000 | $75,000 | $79,000 | $83,000 | $650,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $35,000 | $69,000 | - | $35,000 | - | - | - | - | - | - | $138,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | $51,000 | - | - | - | - | - | - | $51,000 |
| operating expense | - | - | - | $6,000 | $7,000 | $7,000 | $7,000 | $7,000 | $8,000 | $8,000 | $50,000 |
| mortgage payment | - | - | - | $32,000 | $35,000 | $35,000 | $35,000 | $35,000 | $35,000 | $35,000 | $239,000 |
| total expense investment | $35,000 | $69,000 | - | $123,000 | $42,000 | $42,000 | $42,000 | $42,000 | $42,000 | $42,000 | $479,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $1,000 | -$25,916 | $45,000 | -$38,960 | $23,000 | $26,000 | $30,000 | $33,000 | $37,000 | $40,000 | $171,000 |
| cumulative roi | $104 | $76 | $120 | $98 | $108 | $117 | $126 | $134 | $142 | $149 | $1,000 |
Bridge House at Brightwater
Address: Mississauga, Ontario
Price Range: $650,000 - $1,490,000
Avail. suites: 19
0—3.5 bd
425—1413 SqFt
Proforma Calculator
80% of Original Price
Options for changing mortgage terms
The rental rate per square foot.