Suite number:
203 (EAST)
Project:
Address:
Mississauga, Ontario
Developer:
Vandyk Properties
Property type:
condo
Bathrooms:
1
Bedrooms:
1.5
Size:
570 sqft
Occupancy Date:
Jan 2026
Price, CAD
$752,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
20.17%
Cumulative Return on Investment in Year 5
96.14%
Property Price at the End of Year 5
$970,000
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 | $39,000 | $41,000 | $43,000 | $46,000 | $48,000 | $50,000 | $53,000 | $56,000 | $59,000 | $62,000 | $497,000 |
| rent income | - | $17,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $28,000 | $210,000 |
| mortgage principal reduction | - | $8,000 | $10,000 | $11,000 | $11,000 | $12,000 | $12,000 | $13,000 | $13,000 | $14,000 | $103,000 |
| deposit interest | $259 | $39 | - | - | - | - | - | - | - | - | $298 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $39,000 | $90,000 | $74,000 | $78,000 | $82,000 | $85,000 | $90,000 | $94,000 | $99,000 | $103,000 | $834,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $5,000 | - | - | - | - | - | - | - | - | - | $5,000 |
| remaining balance payment | - | $146,000 | - | - | - | - | - | - | - | - | $146,000 |
| closing cost | - | $51,000 | - | - | - | - | - | - | - | - | $51,000 |
| operating expense | - | $7,000 | $9,000 | $9,000 | $9,000 | $10,000 | $10,000 | $10,000 | $11,000 | $11,000 | $87,000 |
| mortgage payment | - | $31,000 | $37,000 | $37,000 | $37,000 | $37,000 | $37,000 | $37,000 | $37,000 | $37,000 | $323,000 |
| total expense investment | $5,000 | $234,000 | $46,000 | $46,000 | $46,000 | $46,000 | $47,000 | $47,000 | $47,000 | $48,000 | $612,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $34,000 | -$143,913 | $29,000 | $32,000 | $35,000 | $39,000 | $43,000 | $47,000 | $51,000 | $56,000 | $222,000 |
| cumulative roi | $786 | $51 | $68 | $83 | $96 | $109 | $121 | $133 | $144 | $156 | $2,000 |
Lakeview DXE Club
Address: Mississauga, Ontario
Price Range: $610,000 - $1,650,000
Avail. suites: 10
0—3 bd
426—1328 SqFt