Suite number:
AA
Project:
Address:
Brampton, Ontario
Developer:
The Daniels Corporation
Property type:
townhouse
Floor plan:
Bathrooms:
2.5
Bedrooms:
2
Size:
1185 sqft
Occupancy Date:
Sep 2026
Price, CAD
$847,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
21.80%
Cumulative Return on Investment in Year 5
102.85%
Property Price at the End of Year 5
$1,092,000
Deposit Schedule
$10,000 at Signing
Total up to 0% in 30 days
$10,000
2.5% on Occupancy
$21,198
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 | $44,000 | $46,000 | $49,000 | $51,000 | $54,000 | $57,000 | $60,000 | $63,000 | $66,000 | $70,000 | $560,000 |
| rent income | - | $26,000 | $36,000 | $37,000 | $39,000 | $41,000 | $42,000 | $44,000 | $46,000 | $48,000 | $359,000 |
| mortgage principal reduction | - | $8,000 | $11,000 | $11,000 | $12,000 | $13,000 | $13,000 | $14,000 | $14,000 | $15,000 | $111,000 |
| deposit interest | $518 | $104 | - | - | - | - | - | - | - | - | $622 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $44,000 | $104,000 | $95,000 | $100,000 | $105,000 | $110,000 | $115,000 | $121,000 | $127,000 | $133,000 | $1,054,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $10,000 | $21,000 | - | - | - | - | - | - | - | - | $31,000 |
| remaining balance payment | - | $138,000 | - | - | - | - | - | - | - | - | $138,000 |
| closing cost | - | $54,000 | - | - | - | - | - | - | - | - | $54,000 |
| operating expense | - | $12,000 | $16,000 | $16,000 | $17,000 | $17,000 | $17,000 | $18,000 | $18,000 | $19,000 | $149,000 |
| mortgage payment | - | $32,000 | $42,000 | $42,000 | $42,000 | $42,000 | $42,000 | $42,000 | $42,000 | $42,000 | $372,000 |
| total expense investment | $10,000 | $257,000 | $58,000 | $59,000 | $59,000 | $59,000 | $60,000 | $60,000 | $61,000 | $61,000 | $744,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $34,000 | -$152,745 | $37,000 | $41,000 | $46,000 | $50,000 | $55,000 | $61,000 | $66,000 | $72,000 | $310,000 |
| cumulative roi | $445 | $51 | $70 | $87 | $103 | $118 | $134 | $149 | $165 | $182 | $2,000 |
Daniels MPV2
Address: Brampton, Ontario
Price Range: $528,000 - $972,000
Avail. suites: 40
0—3 bd
437—1346 SqFt