Suite number:
125 - TH-E
Project:
Address:
Mississauga, Ontario
Developer:
Diamondcorp
Property type:
condo
Bathrooms:
2.5
Bedrooms:
2.5
Size:
994 sqft
Occupancy Date:
Jan 2028
Price, CAD
$1,209,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
27.04%
Cumulative Return on Investment in Year 5
123.18%
Property Price at the End of Year 5
$1,559,000
Deposit Schedule
$5,000 at Signing
Total up to 5% in 0 days
$60,495
5% in 30 days
$60,495
5% in 365 days
$60,495
5% on Occupancy
$60,495
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 | $63,000 | $66,000 | $70,000 | $73,000 | $77,000 | $81,000 | $85,000 | $90,000 | $94,000 | $99,000 | $798,000 |
| rent income | - | - | - | $29,000 | $36,000 | $38,000 | $39,000 | $41,000 | $43,000 | $45,000 | $271,000 |
| mortgage principal reduction | - | - | - | $13,000 | $16,000 | $17,000 | $18,000 | $19,000 | $19,000 | $20,000 | $122,000 |
| deposit interest | $3,000 | $9,000 | $9,000 | $1,000 | - | - | - | - | - | - | $23,000 |
| gst hst rebate | - | - | - | $24,000 | - | - | - | - | - | - | $24,000 |
| total income return | $66,000 | $76,000 | $79,000 | $140,000 | $129,000 | $136,000 | $142,000 | $149,000 | $157,000 | $164,000 | $1,238,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $60,000 | $121,000 | - | $60,000 | - | - | - | - | - | - | $242,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | $60,000 | - | - | - | - | - | - | $60,000 |
| operating expense | - | - | - | $12,000 | $15,000 | $15,000 | $16,000 | $16,000 | $17,000 | $17,000 | $107,000 |
| mortgage payment | - | - | - | $49,000 | $59,000 | $59,000 | $59,000 | $59,000 | $59,000 | $59,000 | $402,000 |
| total expense investment | $60,000 | $121,000 | - | $181,000 | $73,000 | $74,000 | $74,000 | $75,000 | $75,000 | $76,000 | $811,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $5,000 | -$45,397 | $79,000 | -$40,761 | $56,000 | $62,000 | $68,000 | $74,000 | $81,000 | $88,000 | $427,000 |
| cumulative roi | $108 | $78 | $121 | $108 | $123 | $137 | $150 | $163 | $176 | $188 | $1,000 |
Bridge House at Brightwater
Address: Mississauga, Ontario
Price Range: $650,000 - $1,490,000
Avail. suites: 19
0—3.5 bd
425—1413 SqFt