Suite number:
1C D
Project:
Address:
Mississauga, Ontario
Developer:
Tridel
Property type:
condo
Bathrooms:
1
Bedrooms:
1
Size:
603 sqft
Occupancy Date:
Jun 2028
Price, CAD
$796,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
27.72%
Cumulative Return on Investment in Year 5
129.87%
Property Price at the End of Year 5
$1,025,000
Deposit Schedule
$5 at Signing
Total up to 5% in 120 days
$39,795
5% in 365 days
$39,800
5% on Occupancy
$39,800
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 | $41,000 | $44,000 | $46,000 | $48,000 | $51,000 | $53,000 | $56,000 | $59,000 | $62,000 | $65,000 | $525,000 |
| rent income | - | - | - | $4,000 | $14,000 | $15,000 | $16,000 | $16,000 | $17,000 | $18,000 | $99,000 |
| mortgage principal reduction | - | - | - | $3,000 | $11,000 | $12,000 | $12,000 | $13,000 | $13,000 | $14,000 | $78,000 |
| deposit interest | $2,000 | $10,000 | $6,000 | $4,000 | - | - | - | - | - | - | $23,000 |
| gst hst rebate | - | - | - | $24,000 | - | - | - | - | - | - | $24,000 |
| total income return | $43,000 | $54,000 | $52,000 | $83,000 | $76,000 | $80,000 | $84,000 | $88,000 | $92,000 | $97,000 | $749,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $40,000 | $80,000 | - | - | - | - | - | - | - | - | $119,000 |
| remaining balance payment | - | - | - | $40,000 | - | - | - | - | - | - | $40,000 |
| closing cost | - | - | - | $51,000 | - | - | - | - | - | - | $51,000 |
| operating expense | - | - | - | $2,000 | $9,000 | $9,000 | $9,000 | $10,000 | $10,000 | $10,000 | $59,000 |
| mortgage payment | - | - | - | $9,000 | $36,000 | $36,000 | $36,000 | $36,000 | $36,000 | $36,000 | $228,000 |
| total expense investment | $40,000 | $80,000 | - | $102,000 | $45,000 | $46,000 | $46,000 | $46,000 | $46,000 | $47,000 | $498,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $4,000 | -$25,729 | $52,000 | -$19,619 | $31,000 | $34,000 | $38,000 | $42,000 | $46,000 | $50,000 | $252,000 |
| cumulative roi | $109 | $81 | $125 | $119 | $130 | $140 | $149 | $158 | $166 | $174 | $1,000 |
The first of its kind in Mississauga. You can be apart of a community where you can truly live, work, and play. Not only that, but Harbourwalk will be one of the first releases in the community making it an opportunity that every investor and end use...
Address: Mississauga, Ontario
Price Range: $787,000 - $2,525,000
Avail. suites: 11
1—3 bd
489—1786 SqFt