Suite number:
Poplar Terrace
Project:
Address:
Brampton, Ontario
Developer:
Poetry Living
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2
Size:
719 sqft
Occupancy Date:
Sep 2025
Price, CAD
$807,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
19.40%
Cumulative Return on Investment in Year 5
93.58%
Property Price at the End of Year 5
$1,041,000
Deposit Schedule
$5,000 at Signing
Total up to 5% in 30 days
$40,400
5% in 120 days
$40,400
5% on Occupancy
$40,400
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 | $42,000 | $44,000 | $46,000 | $49,000 | $51,000 | $54,000 | $57,000 | $60,000 | $63,000 | $66,000 | $533,000 |
| rent income | $5,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $29,000 | $30,000 | $233,000 |
| mortgage principal reduction | $2,000 | $10,000 | $11,000 | $11,000 | $12,000 | $12,000 | $13,000 | $13,000 | $14,000 | $15,000 | $113,000 |
| deposit interest | $2,000 | - | - | - | - | - | - | - | - | - | $2,000 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $75,000 | $76,000 | $79,000 | $83,000 | $87,000 | $91,000 | $96,000 | $101,000 | $106,000 | $111,000 | $905,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $121,000 | - | - | - | - | - | - | - | - | - | $121,000 |
| remaining balance payment | $40,000 | - | - | - | - | - | - | - | - | - | $40,000 |
| closing cost | $53,000 | - | - | - | - | - | - | - | - | - | $53,000 |
| operating expense | $2,000 | $9,000 | $9,000 | $9,000 | $9,000 | $10,000 | $10,000 | $10,000 | $10,000 | $11,000 | $89,000 |
| mortgage payment | $10,000 | $40,000 | $40,000 | $40,000 | $40,000 | $40,000 | $40,000 | $40,000 | $40,000 | $40,000 | $374,000 |
| total expense investment | $227,000 | $49,000 | $49,000 | $50,000 | $50,000 | $50,000 | $50,000 | $51,000 | $51,000 | $51,000 | $678,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$151,872 | $26,000 | $30,000 | $34,000 | $37,000 | $41,000 | $46,000 | $50,000 | $55,000 | $60,000 | $227,000 |
| cumulative roi | $32 | $51 | $66 | $81 | $94 | $106 | $118 | $129 | $141 | $152 | $969 |
CityPointe Heights
Address: Brampton, Ontario
Price Range: $795,000 - $960,000
Avail. suites: 15
1—2.5 bd
433—874 SqFt