Suite number:
103 - TH3
Project:
Address:
Brampton, Ontario
Developer:
Brixen Developments Inc
Property type:
townhouse
Bathrooms:
2
Bedrooms:
2
Size:
929 sqft
Occupancy Date:
Jan 2025
Price, CAD
$1,035,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
19.10%
Cumulative Return on Investment in Year 5
92.00%
Property Price at the End of Year 5
$1,335,000
Deposit Schedule
$5,000 at Signing
Total up to 10% in 10029 days
$103,590
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 | $54,000 | $57,000 | $60,000 | $63,000 | $66,000 | $69,000 | $73,000 | $77,000 | $81,000 | $85,000 | $684,000 |
| rent income | $25,000 | $28,000 | $29,000 | $31,000 | $32,000 | $33,000 | $35,000 | $36,000 | $38,000 | $40,000 | $328,000 |
| mortgage principal reduction | $12,000 | $14,000 | $15,000 | $15,000 | $16,000 | $17,000 | $17,000 | $18,000 | $19,000 | $20,000 | $163,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $115,000 | $99,000 | $104,000 | $109,000 | $114,000 | $119,000 | $125,000 | $131,000 | $138,000 | $145,000 | $1,198,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $104,000 | - | - | - | - | - | - | - | - | - | $104,000 |
| remaining balance payment | $104,000 | - | - | - | - | - | - | - | - | - | $104,000 |
| closing cost | $56,000 | - | - | - | - | - | - | - | - | - | $56,000 |
| operating expense | $12,000 | $13,000 | $13,000 | $14,000 | $14,000 | $15,000 | $15,000 | $16,000 | $16,000 | $17,000 | $145,000 |
| mortgage payment | $46,000 | $50,000 | $50,000 | $50,000 | $50,000 | $50,000 | $50,000 | $50,000 | $50,000 | $50,000 | $500,000 |
| total expense investment | $321,000 | $63,000 | $64,000 | $64,000 | $65,000 | $65,000 | $66,000 | $66,000 | $67,000 | $67,000 | $908,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$206,294 | $35,000 | $40,000 | $44,000 | $49,000 | $54,000 | $60,000 | $65,000 | $71,000 | $77,000 | $291,000 |
| cumulative roi | $31 | $49 | $65 | $79 | $92 | $104 | $116 | $128 | $139 | $151 | $954 |
Duo Condos
Address: Brampton, Ontario
Price Range: $590,000 - $1,100,000
Avail. suites: 22
0—2.5 bd
413—1114 SqFt