Suite number:
Jade
Project:
Address:
Mississauga, Ontario
Developer:
Branthaven
Property type:
condo
Bathrooms:
2
Bedrooms:
2
Size:
815 sqft
Occupancy Date:
Mar 2027
Price, CAD
$861,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
23.02%
Cumulative Return on Investment in Year 5
107.53%
Property Price at the End of Year 5
$1,110,000
Deposit Schedule
$5,000 at Signing
Total up to 5% in 30 days
$43,095
2.5% in 180 days
$21,548
2.5% in 270 days
$21,548
5% on Occupancy
$43,095
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 | $45,000 | $47,000 | $50,000 | $52,000 | $55,000 | $58,000 | $61,000 | $64,000 | $67,000 | $71,000 | $569,000 |
| rent income | - | - | $16,000 | $25,000 | $26,000 | $27,000 | $28,000 | $29,000 | $30,000 | $32,000 | $211,000 |
| mortgage principal reduction | - | - | $7,000 | $11,000 | $12,000 | $13,000 | $13,000 | $14,000 | $14,000 | $15,000 | $100,000 |
| deposit interest | $3,000 | $4,000 | $1,000 | - | - | - | - | - | - | - | $9,000 |
| gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
| total income return | $48,000 | $52,000 | $98,000 | $88,000 | $92,000 | $97,000 | $102,000 | $107,000 | $112,000 | $117,000 | $913,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $86,000 | - | $43,000 | - | - | - | - | - | - | - | $129,000 |
| remaining balance payment | - | - | $43,000 | - | - | - | - | - | - | - | $43,000 |
| closing cost | - | - | $53,000 | - | - | - | - | - | - | - | $53,000 |
| operating expense | - | - | $8,000 | $12,000 | $12,000 | $12,000 | $13,000 | $13,000 | $14,000 | $14,000 | $97,000 |
| mortgage payment | - | - | $28,000 | $42,000 | $42,000 | $42,000 | $42,000 | $42,000 | $42,000 | $42,000 | $321,000 |
| total expense investment | $86,000 | - | $174,000 | $54,000 | $54,000 | $54,000 | $55,000 | $55,000 | $55,000 | $56,000 | $643,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$38,304 | $52,000 | -$76,187 | $35,000 | $39,000 | $43,000 | $47,000 | $52,000 | $56,000 | $61,000 | $269,000 |
| cumulative roi | $56 | $115 | $78 | $94 | $108 | $120 | $132 | $144 | $155 | $167 | $1,000 |
High Line Condos
Address: Mississauga, Ontario
Price Range: $600,000 - $973,000
Avail. suites: 23
1—2.5 bd
480—970 SqFt