Suite number:
Bachman
Project:
Address:
Mississauga, Ontario
Developer:
YYZed Project Management Inc.
Property type:
condo
Bathrooms:
2.5
Bedrooms:
2.5
Size:
2555 sqft
Occupancy Date:
Sep 2025
Price, CAD
$2,636,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
23.03%
Cumulative Return on Investment in Year 5
104.75%
Property Price at the End of Year 5
$3,397,000
Deposit Schedule
$5,000 at Signing
Total up to 0% in 30 days
$5,000
2.5% in 90 days
$65,923
2.5% in 150 days
$65,923
2.5% in 210 days
$65,923
10% on Occupancy
$263,690
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 | $137,000 | $144,000 | $152,000 | $160,000 | $168,000 | $177,000 | $186,000 | $195,000 | $206,000 | $216,000 | $1,740,000 |
| rent income | $15,000 | $90,000 | $94,000 | $98,000 | $102,000 | $107,000 | $111,000 | $116,000 | $121,000 | $126,000 | $983,000 |
| mortgage principal reduction | $6,000 | $34,000 | $36,000 | $38,000 | $39,000 | $41,000 | $43,000 | $45,000 | $47,000 | $49,000 | $377,000 |
| deposit interest | $6,000 | - | - | - | - | - | - | - | - | - | $6,000 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $187,000 | $269,000 | $282,000 | $295,000 | $310,000 | $325,000 | $340,000 | $357,000 | $374,000 | $392,000 | $3,130,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $466,000 | - | - | - | - | - | - | - | - | - | $466,000 |
| remaining balance payment | $61,000 | - | - | - | - | - | - | - | - | - | $61,000 |
| closing cost | $91,000 | - | - | - | - | - | - | - | - | - | $91,000 |
| operating expense | $6,000 | $36,000 | $37,000 | $39,000 | $40,000 | $41,000 | $43,000 | $44,000 | $45,000 | $47,000 | $378,000 |
| mortgage payment | $21,000 | $128,000 | $128,000 | $128,000 | $128,000 | $128,000 | $128,000 | $128,000 | $128,000 | $128,000 | $1,176,000 |
| total expense investment | $646,000 | $165,000 | $166,000 | $167,000 | $168,000 | $169,000 | $171,000 | $172,000 | $174,000 | $175,000 | $2,173,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$459,342 | $104,000 | $116,000 | $128,000 | $141,000 | $155,000 | $169,000 | $185,000 | $200,000 | $217,000 | $957,000 |
| cumulative roi | $28 | $51 | $70 | $88 | $105 | $121 | $136 | $151 | $167 | $182 | $1,000 |
Emerson House
Address: Mississauga, Ontario
Price Range: $1,010,000 - $2,637,000
Avail. suites: 28
1.5—2.5 bd
853—2555 SqFt