Suite number:
Amethyst³
Project:
Address:
Mississauga, Ontario
Developer:
Solmar Development Corp
Property type:
condo
Floor plan:
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
20.99%
Cumulative Return on Investment in Year 5
97.26%
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 | - | $11,000 | $26,000 | $27,000 | $29,000 | $30,000 | $31,000 | $32,000 | $34,000 | $35,000 | $256,000 |
| mortgage principal reduction | - | $6,000 | $14,000 | $15,000 | $16,000 | $17,000 | $17,000 | $18,000 | $19,000 | $20,000 | $143,000 |
| deposit interest | $3,000 | $3,000 | - | - | - | - | - | - | - | - | $6,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $62,000 | $107,000 | $107,000 | $112,000 | $118,000 | $123,000 | $129,000 | $136,000 | $143,000 | $150,000 | $1,186,000 |
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 | - | $60,000 | - | - | - | - | - | - | - | - | $60,000 |
| operating expense | - | $5,000 | $12,000 | $12,000 | $12,000 | $13,000 | $13,000 | $13,000 | $14,000 | $14,000 | $107,000 |
| mortgage payment | - | $24,000 | $57,000 | $57,000 | $57,000 | $57,000 | $57,000 | $57,000 | $57,000 | $57,000 | $484,000 |
| total expense investment | $57,000 | $261,000 | $69,000 | $70,000 | $70,000 | $70,000 | $70,000 | $71,000 | $71,000 | $71,000 | $880,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $5,000 | -$154,142 | $38,000 | $43,000 | $48,000 | $53,000 | $59,000 | $65,000 | $72,000 | $78,000 | $306,000 |
| cumulative roi | $109 | $53 | $70 | $84 | $97 | $109 | $120 | $131 | $141 | $151 | $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