Suite number:
Meadow
Project:
Address:
Mississauga, Ontario
Developer:
Branthaven
Property type:
condo
Bathrooms:
2
Bedrooms:
2.5
Size:
910 sqft
Occupancy Date:
Mar 2027
Price, CAD
$947,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
24.33%
Cumulative Return on Investment in Year 5
112.86%
Property Price at the End of Year 5
$1,221,000
Deposit Schedule
$5,000 at Signing
Total up to 5% in 30 days
$47,395
2.5% in 180 days
$23,698
2.5% in 270 days
$23,698
5% on Occupancy
$47,395
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 | $57,000 | $60,000 | $64,000 | $67,000 | $70,000 | $74,000 | $78,000 | $626,000 |
| rent income | - | - | $21,000 | $33,000 | $34,000 | $36,000 | $37,000 | $39,000 | $41,000 | $42,000 | $283,000 |
| mortgage principal reduction | - | - | $8,000 | $13,000 | $13,000 | $14,000 | $14,000 | $15,000 | $16,000 | $17,000 | $109,000 |
| deposit interest | $4,000 | $5,000 | $2,000 | - | - | - | - | - | - | - | $10,000 |
| gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
| total income return | $53,000 | $57,000 | $109,000 | $103,000 | $108,000 | $113,000 | $119,000 | $124,000 | $130,000 | $137,000 | $1,052,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $95,000 | - | $47,000 | - | - | - | - | - | - | - | $142,000 |
| remaining balance payment | - | - | $47,000 | - | - | - | - | - | - | - | $47,000 |
| closing cost | - | - | $54,000 | - | - | - | - | - | - | - | $54,000 |
| operating expense | - | - | $9,000 | $13,000 | $14,000 | $14,000 | $15,000 | $15,000 | $16,000 | $16,000 | $112,000 |
| mortgage payment | - | - | $31,000 | $46,000 | $46,000 | $46,000 | $46,000 | $46,000 | $46,000 | $46,000 | $353,000 |
| total expense investment | $95,000 | - | $189,000 | $59,000 | $60,000 | $60,000 | $61,000 | $61,000 | $62,000 | $62,000 | $709,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$42,128 | $57,000 | -$79,253 | $43,000 | $48,000 | $53,000 | $58,000 | $63,000 | $68,000 | $74,000 | $343,000 |
| cumulative roi | $56 | $115 | $79 | $97 | $113 | $128 | $143 | $157 | $171 | $186 | $1,000 |
High Line Condos
Address: Mississauga, Ontario
Price Range: $600,000 - $973,000
Avail. suites: 23
1—2.5 bd
480—970 SqFt