Suite number:
BB
Project:
Address:
Brampton, Ontario
Developer:
The Daniels Corporation
Property type:
townhouse
Floor plan:
Bathrooms:
2.5
Bedrooms:
3
Size:
1346 sqft
Occupancy Date:
Jan 2026
Price, CAD
$951,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
23.38%
Cumulative Return on Investment in Year 5
112.35%
Property Price at the End of Year 5
$1,226,000
Deposit Schedule
$10,000 at Signing
Total up to 0% in 30 days
$10,000
2.5% on Occupancy
$23,798
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 | $49,000 | $52,000 | $55,000 | $58,000 | $61,000 | $64,000 | $67,000 | $71,000 | $74,000 | $78,000 | $628,000 |
| rent income | $31,000 | $48,000 | $50,000 | $53,000 | $55,000 | $57,000 | $60,000 | $62,000 | $65,000 | $68,000 | $549,000 |
| mortgage principal reduction | $8,000 | $12,000 | $13,000 | $13,000 | $14,000 | $15,000 | $15,000 | $16,000 | $17,000 | $18,000 | $141,000 |
| deposit interest | $142 | - | - | - | - | - | - | - | - | - | $142 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $113,000 | $113,000 | $118,000 | $124,000 | $129,000 | $136,000 | $142,000 | $149,000 | $156,000 | $164,000 | $1,342,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $34,000 | - | - | - | - | - | - | - | - | - | $34,000 |
| remaining balance payment | $157,000 | - | - | - | - | - | - | - | - | - | $157,000 |
| closing cost | $56,000 | - | - | - | - | - | - | - | - | - | $56,000 |
| operating expense | $12,000 | $19,000 | $19,000 | $20,000 | $20,000 | $20,000 | $21,000 | $21,000 | $22,000 | $23,000 | $197,000 |
| mortgage payment | $32,000 | $48,000 | $48,000 | $48,000 | $48,000 | $48,000 | $48,000 | $48,000 | $48,000 | $48,000 | $461,000 |
| total expense investment | $290,000 | $66,000 | $67,000 | $67,000 | $68,000 | $68,000 | $69,000 | $69,000 | $70,000 | $70,000 | $904,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$177,807 | $46,000 | $51,000 | $56,000 | $62,000 | $67,000 | $73,000 | $80,000 | $86,000 | $93,000 | $438,000 |
| cumulative roi | $32 | $53 | $73 | $93 | $112 | $132 | $153 | $175 | $199 | $225 | $1,000 |
Daniels MPV2
Address: Brampton, Ontario
Price Range: $528,000 - $972,000
Avail. suites: 24
0—3 bd
437—1346 SqFt