Suite number:
6307 - St Tropez
Address:
Mississauga, Ontario
Developer:
Camrost Felcorp
Property type:
condo
Floor plan:
Bathrooms:
2.5
Bedrooms:
2.5
Size:
1435 sqft
Occupancy Date:
Aug 2026
Price, CAD
$2,480,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
21.73%
Cumulative Return on Investment in Year 5
98.03%
Property Price at the End of Year 5
$3,196,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$124,045
2.5% in 180 days
$62,023
2.5% in 365 days
$62,023
10% on Occupancy
$248,090
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 | $129,000 | $136,000 | $143,000 | $150,000 | $158,000 | $166,000 | $175,000 | $184,000 | $193,000 | $204,000 | $1,637,000 |
| rent income | - | $25,000 | $51,000 | $53,000 | $56,000 | $58,000 | $61,000 | $63,000 | $66,000 | $69,000 | $502,000 |
| mortgage principal reduction | - | $15,000 | $31,000 | $33,000 | $34,000 | $36,000 | $38,000 | $40,000 | $42,000 | $44,000 | $313,000 |
| deposit interest | $8,000 | $8,000 | - | - | - | - | - | - | - | - | $15,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $136,000 | $208,000 | $225,000 | $236,000 | $248,000 | $260,000 | $273,000 | $287,000 | $301,000 | $316,000 | $2,491,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $186,000 | $310,000 | - | - | - | - | - | - | - | - | $496,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | $89,000 | - | - | - | - | - | - | - | - | $89,000 |
| operating expense | - | $10,000 | $21,000 | $21,000 | $22,000 | $22,000 | $23,000 | $23,000 | $24,000 | $24,000 | $191,000 |
| mortgage payment | - | $62,000 | $124,000 | $124,000 | $124,000 | $124,000 | $124,000 | $124,000 | $124,000 | $124,000 | $1,056,000 |
| total expense investment | $186,000 | $471,000 | $145,000 | $145,000 | $146,000 | $147,000 | $147,000 | $148,000 | $148,000 | $149,000 | $1,832,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$49,904 | -$263,961 | $80,000 | $91,000 | $102,000 | $114,000 | $126,000 | $139,000 | $153,000 | $167,000 | $659,000 |
| cumulative roi | $73 | $52 | $70 | $85 | $98 | $110 | $121 | $132 | $142 | $152 | $1,000 |
Exchange District Condos Phase 3 (EX3)
Address: Mississauga, Ontario
Price Range: $2,332,000 - $2,483,000
Avail. suites: 6
1—5 bd
420—7800 SqFt