Suite number:
0B (B)– THE BOUTIQUE COLLECTION
Project:
Address:
Mississauga, Ontario
Developer:
Liberty Development Corporation
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
0
Size:
442 sqft
Occupancy Date:
Nov 2028
Price, CAD
$522,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
19.24%
Cumulative Return on Investment in Year 5
95.28%
Property Price at the End of Year 5
$674,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$26,145
5% in 365 days
$26,145
5% in 1000 days
$26,145
20% on Occupancy
$104,580
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 | $27,000 | $29,000 | $30,000 | $32,000 | $33,000 | $35,000 | $37,000 | $39,000 | $41,000 | $43,000 | $345,000 |
| rent income | - | - | - | $5,000 | $8,000 | $8,000 | $9,000 | $9,000 | $9,000 | $10,000 | $58,000 |
| mortgage principal reduction | - | - | - | $3,000 | $6,000 | $6,000 | $7,000 | $7,000 | $7,000 | $8,000 | $45,000 |
| deposit interest | $1,000 | $3,000 | $5,000 | $2,000 | - | - | - | - | - | - | $11,000 |
| gst hst rebate | - | - | - | $24,000 | - | - | - | - | - | - | $24,000 |
| total income return | $28,000 | $31,000 | $36,000 | $65,000 | $47,000 | $50,000 | $52,000 | $55,000 | $58,000 | $61,000 | $483,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $26,000 | $26,000 | $26,000 | $105,000 | - | - | - | - | - | - | $183,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | $47,000 | - | - | - | - | - | - | $47,000 |
| operating expense | - | - | - | $3,000 | $6,000 | $6,000 | $6,000 | $6,000 | $6,000 | $6,000 | $39,000 |
| mortgage payment | - | - | - | $14,000 | $24,000 | $24,000 | $24,000 | $24,000 | $24,000 | $24,000 | $160,000 |
| total expense investment | $26,000 | $26,000 | $26,000 | $169,000 | $30,000 | $30,000 | $30,000 | $30,000 | $30,000 | $31,000 | $429,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $2,000 | $5,000 | $9,000 | -$104,239 | $18,000 | $20,000 | $22,000 | $25,000 | $27,000 | $30,000 | $54,000 |
| cumulative roi | $109 | $114 | $121 | $85 | $95 | $104 | $113 | $121 | $129 | $137 | $1,000 |
Canopy Towers 1 & 2
Address: Mississauga, Ontario
Price Range: $477,000 - $802,000
Avail. suites: 35
0—3.5 bd
410—1400 SqFt