Suite number:
C-474
Project:
Address:
Mississauga, Ontario
Developer:
Urban Capital
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1.5
Size:
474 sqft
Occupancy Date:
Jan 2029
Price, CAD
$659,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
25.08%
Cumulative Return on Investment in Year 5
119.09%
Property Price at the End of Year 5
$850,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$32,995
5% in 344 days
$32,995
2.5% in 760 days
$16,498
2.5% in 1125 days
$16,498
5% on Occupancy
$32,995
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 | $34,000 | $36,000 | $38,000 | $40,000 | $42,000 | $44,000 | $47,000 | $49,000 | $51,000 | $54,000 | $436,000 |
| rent income | - | - | - | $7,000 | $17,000 | $18,000 | $18,000 | $19,000 | $20,000 | $21,000 | $119,000 |
| mortgage principal reduction | - | - | - | $3,000 | $8,000 | $9,000 | $9,000 | $10,000 | $10,000 | $11,000 | $60,000 |
| deposit interest | $2,000 | $3,000 | $4,000 | $4,000 | - | - | - | - | - | - | $13,000 |
| gst hst rebate | - | - | - | $24,000 | - | - | - | - | - | - | $24,000 |
| total income return | $36,000 | $40,000 | $42,000 | $78,000 | $67,000 | $70,000 | $74,000 | $78,000 | $81,000 | $85,000 | $652,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $66,000 | - | $16,000 | $49,000 | - | - | - | - | - | - | $132,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | $50,000 | - | - | - | - | - | - | $50,000 |
| operating expense | - | - | - | $3,000 | $8,000 | $8,000 | $8,000 | $8,000 | $8,000 | $8,000 | $51,000 |
| mortgage payment | - | - | - | $14,000 | $33,000 | $33,000 | $33,000 | $33,000 | $33,000 | $33,000 | $212,000 |
| total expense investment | $66,000 | - | $16,000 | $117,000 | $41,000 | $41,000 | $41,000 | $41,000 | $41,000 | $41,000 | $445,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$29,980 | $40,000 | $26,000 | -$38,661 | $27,000 | $30,000 | $33,000 | $37,000 | $40,000 | $44,000 | $207,000 |
| cumulative roi | $55 | $114 | $143 | $107 | $119 | $130 | $141 | $151 | $161 | $171 | $1,000 |
M6 Condos
Address: Mississauga, Ontario
Price Range: $441,000 - $1,064,000
Avail. suites: 50
0—3.5 bd
271—989 SqFt