Suite number:
Cuvier
Project:
Address:
Mississauga, Ontario
Developer:
YYZed Project Management Inc.
Property type:
condo
Bathrooms:
2.5
Bedrooms:
2.5
Size:
1751 sqft
Occupancy Date:
Sep 2025
Price, CAD
$1,897,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
22.44%
Cumulative Return on Investment in Year 5
103.10%
Property Price at the End of Year 5
$2,445,000
Deposit Schedule
$5,000 at Signing
Total up to 0% in 30 days
$5,000
2.5% in 90 days
$47,448
2.5% in 150 days
$47,448
2.5% in 210 days
$47,448
10% on Occupancy
$189,790
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 | $98,000 | $104,000 | $109,000 | $115,000 | $121,000 | $127,000 | $134,000 | $141,000 | $148,000 | $156,000 | $1,253,000 |
| rent income | $10,000 | $62,000 | $65,000 | $67,000 | $70,000 | $73,000 | $76,000 | $80,000 | $83,000 | $87,000 | $673,000 |
| mortgage principal reduction | $4,000 | $25,000 | $26,000 | $27,000 | $28,000 | $30,000 | $31,000 | $32,000 | $34,000 | $35,000 | $272,000 |
| deposit interest | $4,000 | - | - | - | - | - | - | - | - | - | $4,000 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $141,000 | $190,000 | $200,000 | $209,000 | $219,000 | $230,000 | $241,000 | $253,000 | $265,000 | $278,000 | $2,226,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $337,000 | - | - | - | - | - | - | - | - | - | $337,000 |
| remaining balance payment | $42,000 | - | - | - | - | - | - | - | - | - | $42,000 |
| closing cost | $73,000 | - | - | - | - | - | - | - | - | - | $73,000 |
| operating expense | $4,000 | $25,000 | $26,000 | $27,000 | $28,000 | $29,000 | $29,000 | $30,000 | $31,000 | $32,000 | $262,000 |
| mortgage payment | $15,000 | $92,000 | $92,000 | $92,000 | $92,000 | $92,000 | $92,000 | $92,000 | $92,000 | $92,000 | $846,000 |
| total expense investment | $473,000 | $117,000 | $118,000 | $119,000 | $120,000 | $121,000 | $122,000 | $123,000 | $124,000 | $125,000 | $1,561,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$331,830 | $73,000 | $81,000 | $90,000 | $99,000 | $109,000 | $119,000 | $130,000 | $141,000 | $153,000 | $665,000 |
| cumulative roi | $29 | $51 | $70 | $87 | $103 | $118 | $133 | $147 | $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