Suite number:
2K-T
Project:
Address:
Brampton, Ontario
Developer:
i2 Developments
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2
Size:
657 sqft
Occupancy Date:
Jun 2026
Price, CAD
$786,998
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
19.92%
Cumulative Return on Investment in Year 5
94.89%
Property Price at the End of Year 5
$1,014,000
Deposit Schedule
$10,000 at Signing
Total up to 2.5% in 30 days
$19,675
2.5% in 90 days
$19,675
5% in 365 days
$39,350
10% on Occupancy
$78,700
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 | $41,000 | $43,000 | $45,000 | $48,000 | $50,000 | $53,000 | $55,000 | $58,000 | $61,000 | $65,000 | $519,000 |
| rent income | - | $11,000 | $20,000 | $21,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $195,000 |
| mortgage principal reduction | - | $6,000 | $10,000 | $10,000 | $11,000 | $12,000 | $12,000 | $13,000 | $13,000 | $14,000 | $100,000 |
| deposit interest | $2,000 | $2,000 | - | - | - | - | - | - | - | - | $3,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $42,000 | $85,000 | $75,000 | $79,000 | $83,000 | $87,000 | $91,000 | $95,000 | $100,000 | $105,000 | $842,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $39,000 | $118,000 | - | - | - | - | - | - | - | - | $157,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | $53,000 | - | - | - | - | - | - | - | - | $53,000 |
| operating expense | - | $5,000 | $9,000 | $10,000 | $10,000 | $10,000 | $10,000 | $10,000 | $11,000 | $11,000 | $86,000 |
| mortgage payment | - | $23,000 | $39,000 | $39,000 | $39,000 | $39,000 | $39,000 | $39,000 | $39,000 | $39,000 | $338,000 |
| total expense investment | $39,000 | $199,000 | $49,000 | $49,000 | $49,000 | $49,000 | $50,000 | $50,000 | $50,000 | $50,000 | $634,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $3,000 | -$113,623 | $26,000 | $30,000 | $33,000 | $37,000 | $41,000 | $45,000 | $50,000 | $55,000 | $207,000 |
| cumulative roi | $108 | $53 | $69 | $82 | $95 | $106 | $117 | $128 | $139 | $149 | $1,000 |
Stella 2 Condos
Address: Brampton, Ontario
Price Range: $787,000 - $855,000
Avail. suites: 6
1—2 bd
521—842 SqFt