Suite number:
Bachman
Project:
Address:
Mississauga, Ontario
Developer:
YYZed Project Management Inc.
Property type:
condo
Floor plan:
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
22.33%
Cumulative Return on Investment in Year 5
101.14%
Property Price at the End of Year 5
$3,399,000
Deposit Schedule
$5,000 at Signing
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 | $138,000 | $144,000 | $152,000 | $160,000 | $168,000 | $177,000 | $186,000 | $196,000 | $206,000 | $216,000 | $1,742,000 |
| rent income | $15,000 | $90,000 | $94,000 | $98,000 | $102,000 | $106,000 | $111,000 | $116,000 | $121,000 | $126,000 | $978,000 |
| mortgage principal reduction | $5,000 | $33,000 | $34,000 | $36,000 | $38,000 | $40,000 | $42,000 | $44,000 | $46,000 | $48,000 | $365,000 |
| deposit interest | $195 | - | - | - | - | - | - | - | - | - | $195 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $182,000 | $267,000 | $280,000 | $294,000 | $308,000 | $323,000 | $338,000 | $355,000 | $372,000 | $390,000 | $3,109,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $5,000 | - | - | - | - | - | - | - | - | - | $5,000 |
| remaining balance payment | $522,000 | - | - | - | - | - | - | - | - | - | $522,000 |
| closing cost | $93,000 | - | - | - | - | - | - | - | - | - | $93,000 |
| operating expense | $6,000 | $36,000 | $37,000 | $38,000 | $39,000 | $40,000 | $41,000 | $42,000 | $43,000 | $44,000 | $365,000 |
| mortgage payment | $22,000 | $132,000 | $132,000 | $132,000 | $132,000 | $132,000 | $132,000 | $132,000 | $132,000 | $132,000 | $1,210,000 |
| total expense investment | $648,000 | $168,000 | $169,000 | $170,000 | $171,000 | $172,000 | $173,000 | $174,000 | $175,000 | $176,000 | $2,196,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$466,022 | $99,000 | $111,000 | $123,000 | $137,000 | $151,000 | $166,000 | $181,000 | $197,000 | $214,000 | $913,000 |
| cumulative roi | $27 | $49 | $68 | $85 | $101 | $116 | $131 | $146 | $161 | $176 | $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