Suite number:
6201 - Santorini
Address:
Mississauga, Ontario
Developer:
Camrost Felcorp
Property type:
condo
Floor plan:
Bathrooms:
2.5
Bedrooms:
2.5
Size:
1460 sqft
Occupancy Date:
Aug 2026
Price, CAD
$2,419,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
21.86%
Cumulative Return on Investment in Year 5
98.67%
Property Price at the End of Year 5
$3,118,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$120,995
2.5% in 180 days
$60,498
2.5% in 365 days
$60,498
10% on Occupancy
$241,990
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 | $125,000 | $132,000 | $139,000 | $146,000 | $154,000 | $162,000 | $171,000 | $179,000 | $189,000 | $199,000 | $1,597,000 |
| rent income | - | $25,000 | $52,000 | $54,000 | $57,000 | $59,000 | $62,000 | $64,000 | $67,000 | $70,000 | $511,000 |
| mortgage principal reduction | - | $15,000 | $31,000 | $32,000 | $34,000 | $35,000 | $37,000 | $39,000 | $41,000 | $43,000 | $305,000 |
| deposit interest | $7,000 | $7,000 | - | - | - | - | - | - | - | - | $15,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $133,000 | $204,000 | $222,000 | $233,000 | $244,000 | $256,000 | $269,000 | $282,000 | $296,000 | $311,000 | $2,452,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $181,000 | $302,000 | - | - | - | - | - | - | - | - | $484,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | $87,000 | - | - | - | - | - | - | - | - | $87,000 |
| operating expense | - | $10,000 | $21,000 | $21,000 | $22,000 | $22,000 | $23,000 | $23,000 | $24,000 | $25,000 | $191,000 |
| mortgage payment | - | $61,000 | $121,000 | $121,000 | $121,000 | $121,000 | $121,000 | $121,000 | $121,000 | $121,000 | $1,030,000 |
| total expense investment | $181,000 | $461,000 | $142,000 | $142,000 | $143,000 | $144,000 | $144,000 | $145,000 | $145,000 | $146,000 | $1,793,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$48,676 | -$256,766 | $80,000 | $90,000 | $101,000 | $113,000 | $125,000 | $138,000 | $151,000 | $165,000 | $659,000 |
| cumulative roi | $73 | $52 | $70 | $85 | $99 | $111 | $122 | $133 | $144 | $154 | $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