Suite number:
EAST - 14-A
Project:
Address:
Brampton, Ontario
Developer:
The Daniels Corporation
Property type:
condo
Bathrooms:
1
Bedrooms:
2
Size:
722 sqft
Occupancy Date:
Jan 2026
Price, CAD
$757,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
20.06%
Cumulative Return on Investment in Year 5
96.42%
Property Price at the End of Year 5
$976,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$37,895
5% in 200 days
$37,895
5% on Occupancy
$37,895
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 | $39,000 | $41,000 | $44,000 | $46,000 | $48,000 | $51,000 | $53,000 | $56,000 | $59,000 | $62,000 | $500,000 |
| rent income | - | $19,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $28,000 | $29,000 | $224,000 |
| mortgage principal reduction | - | $9,000 | $10,000 | $11,000 | $11,000 | $12,000 | $12,000 | $13,000 | $13,000 | $14,000 | $105,000 |
| deposit interest | $2,000 | $313 | - | - | - | - | - | - | - | - | $2,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $41,000 | $94,000 | $76,000 | $79,000 | $83,000 | $87,000 | $92,000 | $96,000 | $101,000 | $106,000 | $855,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $76,000 | $38,000 | - | - | - | - | - | - | - | - | $114,000 |
| remaining balance payment | - | $38,000 | - | - | - | - | - | - | - | - | $38,000 |
| closing cost | - | $51,000 | - | - | - | - | - | - | - | - | $51,000 |
| operating expense | - | $9,000 | $10,000 | $11,000 | $11,000 | $12,000 | $12,000 | $12,000 | $13,000 | $13,000 | $103,000 |
| mortgage payment | - | $34,000 | $37,000 | $37,000 | $37,000 | $37,000 | $37,000 | $37,000 | $37,000 | $37,000 | $329,000 |
| total expense investment | $76,000 | $170,000 | $47,000 | $48,000 | $48,000 | $48,000 | $49,000 | $49,000 | $50,000 | $50,000 | $634,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$34,722 | -$75,492 | $28,000 | $32,000 | $35,000 | $39,000 | $43,000 | $47,000 | $51,000 | $56,000 | $221,000 |
| cumulative roi | $54 | $52 | $69 | $83 | $96 | $109 | $121 | $132 | $144 | $155 | $1,000 |
Daniels MPV2
Address: Brampton, Ontario
Price Range: $528,000 - $972,000
Avail. suites: 39
0—21 bd
437—1346 SqFt