Suite number:
Clyde
Project:
Address:
Mississauga, Ontario
Developer:
YYZed Project Management Inc.
Property type:
condo
Floor plan:
Bathrooms:
2.5
Bedrooms:
2.5
Size:
1826 sqft
Occupancy Date:
Sep 2025
Price, CAD
$1,970,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
21.83%
Cumulative Return on Investment in Year 5
99.74%
Property Price at the End of Year 5
$2,540,000
Deposit Schedule
$5,000 at Signing
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 | $103,000 | $108,000 | $113,000 | $119,000 | $126,000 | $132,000 | $139,000 | $146,000 | $154,000 | $162,000 | $1,302,000 |
| rent income | $11,000 | $64,000 | $67,000 | $70,000 | $73,000 | $76,000 | $79,000 | $83,000 | $86,000 | $90,000 | $699,000 |
| mortgage principal reduction | $4,000 | $25,000 | $26,000 | $27,000 | $28,000 | $30,000 | $31,000 | $33,000 | $34,000 | $36,000 | $273,000 |
| deposit interest | $195 | - | - | - | - | - | - | - | - | - | $195 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $142,000 | $197,000 | $206,000 | $216,000 | $227,000 | $238,000 | $249,000 | $261,000 | $274,000 | $288,000 | $2,298,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $5,000 | - | - | - | - | - | - | - | - | - | $5,000 |
| remaining balance payment | $389,000 | - | - | - | - | - | - | - | - | - | $389,000 |
| closing cost | $76,000 | - | - | - | - | - | - | - | - | - | $76,000 |
| operating expense | $4,000 | $26,000 | $27,000 | $27,000 | $28,000 | $29,000 | $29,000 | $30,000 | $31,000 | $32,000 | $263,000 |
| mortgage payment | $16,000 | $99,000 | $99,000 | $99,000 | $99,000 | $99,000 | $99,000 | $99,000 | $99,000 | $99,000 | $905,000 |
| total expense investment | $491,000 | $125,000 | $125,000 | $126,000 | $127,000 | $127,000 | $128,000 | $129,000 | $130,000 | $130,000 | $1,639,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$349,500 | $72,000 | $81,000 | $90,000 | $100,000 | $110,000 | $121,000 | $133,000 | $145,000 | $157,000 | $659,000 |
| cumulative roi | $28 | $49 | $68 | $84 | $100 | $114 | $129 | $143 | $157 | $171 | $1,000 |
Emerson House
Address: Mississauga, Ontario
Price Range: $1,010,000 - $2,637,000
Avail. suites: 28
1.5—2.5 bd
853—2555 SqFt