Suite number:
Burroughs
Project:
Address:
Mississauga, Ontario
Developer:
YYZed Project Management Inc.
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
1.5
Size:
1008 sqft
Occupancy Date:
Sep 2025
Price, CAD
$1,177,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
20.67%
Cumulative Return on Investment in Year 5
96.63%
Property Price at the End of Year 5
$1,518,000
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 | $62,000 | $64,000 | $68,000 | $71,000 | $75,000 | $79,000 | $83,000 | $87,000 | $92,000 | $97,000 | $778,000 |
| rent income | $6,000 | $35,000 | $37,000 | $39,000 | $40,000 | $42,000 | $44,000 | $46,000 | $48,000 | $50,000 | $386,000 |
| mortgage principal reduction | $2,000 | $15,000 | $15,000 | $16,000 | $17,000 | $18,000 | $19,000 | $19,000 | $20,000 | $21,000 | $163,000 |
| deposit interest | $195 | - | - | - | - | - | - | - | - | - | $195 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $94,000 | $115,000 | $120,000 | $126,000 | $132,000 | $139,000 | $145,000 | $152,000 | $160,000 | $168,000 | $1,351,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $5,000 | - | - | - | - | - | - | - | - | - | $5,000 |
| remaining balance payment | $231,000 | - | - | - | - | - | - | - | - | - | $231,000 |
| closing cost | $61,000 | - | - | - | - | - | - | - | - | - | $61,000 |
| operating expense | $2,000 | $15,000 | $15,000 | $15,000 | $16,000 | $16,000 | $17,000 | $17,000 | $17,000 | $18,000 | $148,000 |
| mortgage payment | $10,000 | $59,000 | $59,000 | $59,000 | $59,000 | $59,000 | $59,000 | $59,000 | $59,000 | $59,000 | $541,000 |
| total expense investment | $308,000 | $74,000 | $74,000 | $74,000 | $75,000 | $75,000 | $76,000 | $76,000 | $76,000 | $77,000 | $985,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$214,351 | $41,000 | $46,000 | $52,000 | $57,000 | $63,000 | $70,000 | $77,000 | $84,000 | $91,000 | $366,000 |
| cumulative roi | $29 | $50 | $67 | $82 | $97 | $110 | $123 | $136 | $149 | $162 | $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