Suite number:
1A+D-2 (Terrace)
Project:
Address:
Mississauga, Ontario
Developer:
Brixen Developments Inc
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
1.5
Size:
630 sqft
Occupancy Date:
Sep 2026
Price, CAD
$789,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
19.86%
Cumulative Return on Investment in Year 5
95.73%
Property Price at the End of Year 5
$1,018,000
Deposit Schedule
$5,000 at Signing
Total up to 2.5% in 30 days
$19,748
2.5% in 120 days
$19,748
2.5% in 210 days
$19,748
2.5% in 300 days
$19,748
10% on Occupancy
$78,990
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 | $41,000 | $43,000 | $45,000 | $48,000 | $50,000 | $53,000 | $56,000 | $59,000 | $62,000 | $65,000 | $522,000 |
| rent income | - | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $28,000 | $30,000 | $31,000 | $236,000 |
| mortgage principal reduction | - | $10,000 | $10,000 | $11,000 | $11,000 | $12,000 | $12,000 | $13,000 | $14,000 | $14,000 | $107,000 |
| deposit interest | $3,000 | - | - | - | - | - | - | - | - | - | $3,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $44,000 | $99,000 | $79,000 | $82,000 | $87,000 | $91,000 | $95,000 | $100,000 | $105,000 | $110,000 | $891,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $158,000 | - | - | - | - | - | - | - | - | - | $158,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | $53,000 | - | - | - | - | - | - | - | - | - | $53,000 |
| operating expense | - | $10,000 | $10,000 | $10,000 | $10,000 | $11,000 | $11,000 | $11,000 | $11,000 | $12,000 | $95,000 |
| mortgage payment | - | $40,000 | $40,000 | $40,000 | $40,000 | $40,000 | $40,000 | $40,000 | $40,000 | $40,000 | $356,000 |
| total expense investment | $211,000 | $49,000 | $49,000 | $50,000 | $50,000 | $50,000 | $50,000 | $51,000 | $51,000 | $51,000 | $662,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$166,740 | $50,000 | $29,000 | $33,000 | $37,000 | $41,000 | $45,000 | $49,000 | $54,000 | $59,000 | $229,000 |
| cumulative roi | $21 | $52 | $68 | $83 | $96 | $108 | $120 | $132 | $144 | $156 | $979 |
Exhale Residences on Lakeshore
Address: Mississauga, Ontario
Price Range: $682,000 - $1,400,000
Avail. suites: 106
0—3.5 bd
390—1710 SqFt