Suite number:
PH07 - St Tropez
Address:
Mississauga, Ontario
Developer:
Camrost Felcorp
Property type:
condo
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
22.82%
Cumulative Return on Investment in Year 5
102.28%
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 | - | $13,000 | $51,000 | $53,000 | $55,000 | $58,000 | $60,000 | $63,000 | $66,000 | $68,000 | $487,000 |
| mortgage principal reduction | - | $8,000 | $32,000 | $34,000 | $35,000 | $37,000 | $39,000 | $41,000 | $42,000 | $44,000 | $313,000 |
| deposit interest | $8,000 | $11,000 | - | - | - | - | - | - | - | - | $18,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $136,000 | $191,000 | $226,000 | $237,000 | $249,000 | $261,000 | $274,000 | $287,000 | $302,000 | $316,000 | $2,480,000 |
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 | - | $88,000 | - | - | - | - | - | - | - | - | $88,000 |
| operating expense | - | $5,000 | $21,000 | $21,000 | $22,000 | $23,000 | $23,000 | $24,000 | $25,000 | $26,000 | $191,000 |
| mortgage payment | - | $30,000 | $121,000 | $121,000 | $121,000 | $121,000 | $121,000 | $121,000 | $121,000 | $121,000 | $996,000 |
| total expense investment | $186,000 | $433,000 | $141,000 | $142,000 | $143,000 | $144,000 | $144,000 | $145,000 | $146,000 | $147,000 | $1,771,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$49,908 | -$242,414 | $85,000 | $95,000 | $106,000 | $118,000 | $130,000 | $142,000 | $156,000 | $170,000 | $709,000 |
| cumulative roi | $73 | $54 | $73 | $89 | $102 | $115 | $126 | $137 | $148 | $158 | $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