Suite number:
A 367
Project:
Address:
Mississauga, Ontario
Developer:
Urban Capital
Property type:
condo
Bathrooms:
1
Bedrooms:
0
Size:
367 sqft
Occupancy Date:
Jan 2029
Price, CAD
$487,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
43.16%
Cumulative Return on Investment in Year 5
130.49%
Property Price at the End of Year 5
$629,000
Deposit Schedule
$10,000 at Signing
Total up to 2.5% in 0 days
$12,198
5% in 30 days
$14,395
2.5% in 125 days
$12,198
2.5% in 270 days
$12,198
2.5% in 760 days
$12,198
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 | $25,000 | $27,000 | $28,000 | $30,000 | $31,000 | $33,000 | $34,000 | $36,000 | $38,000 | $40,000 | $322,000 |
| rent income | - | - | - | - | $4,000 | $7,000 | $7,000 | $7,000 | $8,000 | $8,000 | $40,000 |
| mortgage principal reduction | - | - | - | - | $5,000 | $7,000 | $7,000 | $8,000 | $8,000 | $8,000 | $43,000 |
| deposit interest | $2,000 | $3,000 | $5,000 | $4,000 | $1,000 | - | - | - | - | - | $14,000 |
| gst hst rebate | - | - | - | - | $24,000 | - | - | - | - | - | $24,000 |
| total income return | $27,000 | $30,000 | $33,000 | $33,000 | $65,000 | $46,000 | $49,000 | $51,000 | $54,000 | $56,000 | $444,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $61,000 | - | $12,000 | - | $24,000 | - | - | - | - | - | $98,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | $45,000 | - | - | - | - | - | $45,000 |
| operating expense | - | - | - | - | $3,000 | $5,000 | $5,000 | $6,000 | $6,000 | $6,000 | $31,000 |
| mortgage payment | - | - | - | - | $15,000 | $22,000 | $22,000 | $22,000 | $22,000 | $22,000 | $127,000 |
| total expense investment | $61,000 | - | $12,000 | - | $88,000 | $28,000 | $28,000 | $28,000 | $28,000 | $28,000 | $301,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$33,996 | $30,000 | $20,000 | $33,000 | -$22,910 | $19,000 | $21,000 | $23,000 | $25,000 | $28,000 | $143,000 |
| cumulative roi | $44 | $93 | $122 | $168 | $130 | $138 | $145 | $152 | $159 | $165 | $1,000 |
Designed to bring work, transit, shopping, and people together, M City is a one-of-a-kind condominium community. With its spectacular buildings, green spaces, and lifestyle amenities, it’s unmatched in all it has to offer. Among the tallest, grandest...
Address: Mississauga, Ontario
Price Range: $441,000 - $1,064,000
Avail. suites: 50
0—3.5 bd
0—989 SqFt