Suite number:
PH07 - 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
$2,482,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
20.98%
Cumulative Return on Investment in Year 5
95.19%
Property Price at the End of Year 5
$3,199,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$124,145
2.5% in 180 days
$62,073
2.5% in 365 days
$62,073
10% on Occupancy
$248,290
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 | $194,000 | $204,000 | $1,639,000 |
| rent income | - | $42,000 | $52,000 | $54,000 | $56,000 | $59,000 | $61,000 | $64,000 | $67,000 | $70,000 | $525,000 |
| mortgage principal reduction | - | $25,000 | $32,000 | $33,000 | $35,000 | $37,000 | $39,000 | $40,000 | $42,000 | $44,000 | $328,000 |
| deposit interest | $8,000 | $3,000 | - | - | - | - | - | - | - | - | $11,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $136,000 | $230,000 | $227,000 | $238,000 | $250,000 | $262,000 | $275,000 | $289,000 | $303,000 | $318,000 | $2,527,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $186,000 | $310,000 | - | - | - | - | - | - | - | - | $497,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | $89,000 | - | - | - | - | - | - | - | - | $89,000 |
| operating expense | - | $17,000 | $21,000 | $21,000 | $22,000 | $22,000 | $23,000 | $24,000 | $24,000 | $25,000 | $199,000 |
| mortgage payment | - | $104,000 | $124,000 | $124,000 | $124,000 | $124,000 | $124,000 | $124,000 | $124,000 | $124,000 | $1,098,000 |
| total expense investment | $186,000 | $520,000 | $145,000 | $146,000 | $146,000 | $147,000 | $147,000 | $148,000 | $148,000 | $149,000 | $1,883,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$49,891 | -$289,905 | $81,000 | $92,000 | $103,000 | $115,000 | $128,000 | $141,000 | $154,000 | $169,000 | $644,000 |
| cumulative roi | $73 | $50 | $68 | $82 | $95 | $107 | $118 | $129 | $139 | $149 | $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