Suite number:
Clyde
Project:
Address:
Mississauga, Ontario
Developer:
YYZed Project Management Inc.
Property type:
condo
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
22.51%
Cumulative Return on Investment in Year 5
103.29%
Property Price at the End of Year 5
$2,539,000
Deposit Schedule
$5,000 at Signing
Total up to 0% in 30 days
$5,000
2.5% in 90 days
$49,273
2.5% in 150 days
$49,273
2.5% in 210 days
$49,273
10% on Occupancy
$197,090
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 | $102,000 | $108,000 | $113,000 | $119,000 | $126,000 | $132,000 | $139,000 | $146,000 | $154,000 | $162,000 | $1,301,000 |
| rent income | $11,000 | $65,000 | $67,000 | $70,000 | $73,000 | $76,000 | $80,000 | $83,000 | $87,000 | $90,000 | $702,000 |
| mortgage principal reduction | $4,000 | $26,000 | $27,000 | $28,000 | $29,000 | $31,000 | $32,000 | $34,000 | $35,000 | $37,000 | $282,000 |
| deposit interest | $4,000 | - | - | - | - | - | - | - | - | - | $4,000 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $145,000 | $198,000 | $208,000 | $218,000 | $228,000 | $239,000 | $251,000 | $263,000 | $275,000 | $289,000 | $2,313,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $350,000 | - | - | - | - | - | - | - | - | - | $350,000 |
| remaining balance payment | $44,000 | - | - | - | - | - | - | - | - | - | $44,000 |
| closing cost | $75,000 | - | - | - | - | - | - | - | - | - | $75,000 |
| operating expense | $4,000 | $26,000 | $27,000 | $28,000 | $29,000 | $30,000 | $31,000 | $32,000 | $33,000 | $34,000 | $273,000 |
| mortgage payment | $16,000 | $96,000 | $96,000 | $96,000 | $96,000 | $96,000 | $96,000 | $96,000 | $96,000 | $96,000 | $879,000 |
| total expense investment | $489,000 | $122,000 | $123,000 | $124,000 | $125,000 | $126,000 | $127,000 | $128,000 | $129,000 | $130,000 | $1,621,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$344,129 | $76,000 | $85,000 | $94,000 | $103,000 | $113,000 | $124,000 | $135,000 | $147,000 | $159,000 | $693,000 |
| cumulative roi | $29 | $51 | $70 | $87 | $103 | $118 | $133 | $148 | $162 | $177 | $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