Suite number:
1HZ (BF)(B)
Project:
Address:
Mississauga, Ontario
Developer:
Liberty Development Corporation
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1
Size:
492 sqft
Occupancy Date:
Nov 2028
Price, CAD
$522,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
20.47%
Cumulative Return on Investment in Year 5
100.58%
Property Price at the End of Year 5
$674,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$26,145
5% in 365 days
$26,145
5% in 1000 days
$26,145
20% on Occupancy
$104,580
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 | $27,000 | $29,000 | $30,000 | $32,000 | $33,000 | $35,000 | $37,000 | $39,000 | $41,000 | $43,000 | $345,000 |
| rent income | - | - | - | $2,000 | $12,000 | $12,000 | $13,000 | $13,000 | $14,000 | $14,000 | $79,000 |
| mortgage principal reduction | - | - | - | $977 | $6,000 | $6,000 | $7,000 | $7,000 | $7,000 | $8,000 | $42,000 |
| deposit interest | -$2 | $3,000 | $5,000 | $3,000 | - | - | - | - | - | - | $11,000 |
| gst hst rebate | - | - | - | $24,000 | - | - | - | - | - | - | $24,000 |
| total income return | $27,000 | $31,000 | $36,000 | $62,000 | $51,000 | $53,000 | $56,000 | $59,000 | $62,000 | $65,000 | $502,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $26,000 | $26,000 | $26,000 | $105,000 | - | - | - | - | - | - | $183,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | $47,000 | - | - | - | - | - | - | $47,000 |
| operating expense | - | - | - | $1,000 | $6,000 | $6,000 | $7,000 | $7,000 | $7,000 | $7,000 | $41,000 |
| mortgage payment | - | - | - | $4,000 | $24,000 | $24,000 | $24,000 | $24,000 | $24,000 | $24,000 | $150,000 |
| total expense investment | $26,000 | $26,000 | $26,000 | $157,000 | $31,000 | $31,000 | $31,000 | $31,000 | $31,000 | $31,000 | $421,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $967 | $5,000 | $9,000 | -$95,239 | $20,000 | $23,000 | $25,000 | $28,000 | $31,000 | $34,000 | $81,000 |
| cumulative roi | $104 | $112 | $120 | $89 | $101 | $111 | $121 | $131 | $141 | $150 | $1,000 |
Canopy Towers 1 & 2
Address: Mississauga, Ontario
Price Range: $477,000 - $802,000
Avail. suites: 35
0—3.5 bd
410—1400 SqFt