Suite number:
2B-699
Project:
Address:
Mississauga, Ontario
Developer:
Urban Capital
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2
Size:
699 sqft
Occupancy Date:
Sep 2027
Price, CAD
$906,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
21.84%
Cumulative Return on Investment in Year 5
101.63%
Property Price at the End of Year 5
$1,168,000
Deposit Schedule
$10,000 at Signing
Total up to 2.5% in 30 days
$22,673
2.5% in 90 days
$22,673
5% in 365 days
$45,345
10% on Occupancy
$90,690
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 | $47,000 | $50,000 | $52,000 | $55,000 | $58,000 | $61,000 | $64,000 | $67,000 | $71,000 | $74,000 | $599,000 |
| rent income | - | - | $15,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $184,000 |
| mortgage principal reduction | - | - | $8,000 | $12,000 | $12,000 | $13,000 | $13,000 | $14,000 | $15,000 | $15,000 | $102,000 |
| deposit interest | $2,000 | $5,000 | $1,000 | - | - | - | - | - | - | - | $8,000 |
| gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
| total income return | $49,000 | $54,000 | $101,000 | $88,000 | $92,000 | $96,000 | $101,000 | $106,000 | $111,000 | $117,000 | $916,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $45,000 | $45,000 | $91,000 | - | - | - | - | - | - | - | $181,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | $55,000 | - | - | - | - | - | - | - | $55,000 |
| operating expense | - | - | $7,000 | $10,000 | $10,000 | $11,000 | $11,000 | $11,000 | $11,000 | $12,000 | $84,000 |
| mortgage payment | - | - | $34,000 | $45,000 | $45,000 | $45,000 | $45,000 | $45,000 | $45,000 | $45,000 | $352,000 |
| total expense investment | $45,000 | $45,000 | $187,000 | $56,000 | $56,000 | $56,000 | $56,000 | $57,000 | $57,000 | $57,000 | $672,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $4,000 | $9,000 | -$86,361 | $32,000 | $36,000 | $40,000 | $45,000 | $50,000 | $55,000 | $60,000 | $244,000 |
| cumulative roi | $108 | $114 | $75 | $89 | $102 | $113 | $123 | $134 | $144 | $153 | $1,000 |
M5 Condos
Address: Mississauga, Ontario
Price Range: $441,000 - $8,099,000
Avail. suites: 69
0—25 bd
271—989 SqFt