Suite number:
EAST - 18-A
Project:
Address:
Brampton, Ontario
Developer:
The Daniels Corporation
Property type:
condo
Bathrooms:
Bedrooms:
Size:
671 sqft
Occupancy Date:
Jan 2026
Price, CAD
$703,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
20.99%
Cumulative Return on Investment in Year 5
101.50%
Property Price at the End of Year 5
$907,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$35,195
5% in 200 days
$35,195
5% on Occupancy
$35,195
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 | $36,000 | $39,000 | $41,000 | $43,000 | $45,000 | $47,000 | $50,000 | $52,000 | $55,000 | $58,000 | $465,000 |
| rent income | - | $22,000 | $24,000 | $26,000 | $27,000 | $28,000 | $29,000 | $30,000 | $32,000 | $33,000 | $250,000 |
| mortgage principal reduction | - | $8,000 | $9,000 | $10,000 | $10,000 | $11,000 | $11,000 | $12,000 | $12,000 | $13,000 | $97,000 |
| deposit interest | $2,000 | $291 | - | - | - | - | - | - | - | - | $2,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $38,000 | $93,000 | $74,000 | $78,000 | $82,000 | $86,000 | $90,000 | $94,000 | $99,000 | $104,000 | $837,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $70,000 | $35,000 | - | - | - | - | - | - | - | - | $106,000 |
| remaining balance payment | - | $35,000 | - | - | - | - | - | - | - | - | $35,000 |
| closing cost | - | $50,000 | - | - | - | - | - | - | - | - | $50,000 |
| operating expense | - | $9,000 | $10,000 | $10,000 | $11,000 | $11,000 | $11,000 | $12,000 | $12,000 | $13,000 | $100,000 |
| mortgage payment | - | $31,000 | $34,000 | $34,000 | $34,000 | $34,000 | $34,000 | $34,000 | $34,000 | $34,000 | $305,000 |
| total expense investment | $70,000 | $160,000 | $44,000 | $45,000 | $45,000 | $45,000 | $46,000 | $46,000 | $46,000 | $47,000 | $595,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$32,249 | -$67,658 | $30,000 | $33,000 | $37,000 | $40,000 | $44,000 | $48,000 | $52,000 | $57,000 | $242,000 |
| cumulative roi | $54 | $53 | $71 | $87 | $102 | $116 | $130 | $144 | $158 | $172 | $1,000 |
Daniels MPV2
Address: Brampton, Ontario
Price Range: $528,000 - $972,000
Avail. suites: 39
0—21 bd
437—1346 SqFt