Suite number:
Amethyst³
Project:
Address:
Mississauga, Ontario
Developer:
Solmar Development Corp
Property type:
condo
Bathrooms:
2
Bedrooms:
2
Size:
883 sqft
Occupancy Date:
Jan 2027
Price, CAD
$1,147,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
22.80%
Cumulative Return on Investment in Year 5
104.31%
Property Price at the End of Year 5
$1,479,000
Deposit Schedule
$5,000 at Signing
Total up to 5% in 30 days
$57,395
5% on Occupancy
$57,395
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 | $60,000 | $63,000 | $66,000 | $69,000 | $73,000 | $77,000 | $81,000 | $85,000 | $90,000 | $94,000 | $758,000 |
| rent income | - | - | $22,000 | $27,000 | $28,000 | $29,000 | $30,000 | $32,000 | $33,000 | $34,000 | $235,000 |
| mortgage principal reduction | - | - | $12,000 | $15,000 | $16,000 | $17,000 | $18,000 | $18,000 | $19,000 | $20,000 | $136,000 |
| deposit interest | $3,000 | $6,000 | $661 | - | - | - | - | - | - | - | $9,000 |
| gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
| total income return | $62,000 | $69,000 | $125,000 | $112,000 | $117,000 | $123,000 | $129,000 | $135,000 | $142,000 | $149,000 | $1,162,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $57,000 | $57,000 | - | - | - | - | - | - | - | - | $115,000 |
| remaining balance payment | - | - | $115,000 | - | - | - | - | - | - | - | $115,000 |
| closing cost | - | - | $58,000 | - | - | - | - | - | - | - | $58,000 |
| operating expense | - | - | $10,000 | $12,000 | $12,000 | $13,000 | $13,000 | $14,000 | $14,000 | $14,000 | $102,000 |
| mortgage payment | - | - | $47,000 | $56,000 | $56,000 | $56,000 | $56,000 | $56,000 | $56,000 | $56,000 | $437,000 |
| total expense investment | $57,000 | $57,000 | $229,000 | $68,000 | $68,000 | $69,000 | $69,000 | $69,000 | $70,000 | $70,000 | $827,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $5,000 | $11,000 | -$104,932 | $44,000 | $49,000 | $54,000 | $60,000 | $66,000 | $72,000 | $78,000 | $334,000 |
| cumulative roi | $109 | $114 | $76 | $91 | $104 | $117 | $128 | $139 | $149 | $160 | $1,000 |
ORO at Edge Towers
Address: Mississauga, Ontario
Price Range: $766,000 - $1,148,000
Avail. suites: 9
1—2 bd
500—883 SqFt