Suite number:
104- TH 2263
Project:
Address:
Mississauga, Ontario
Developer:
Diamond Kilmer Developments
Property type:
condo
Floor plan:
Bathrooms:
4
Bedrooms:
3.5
Size:
2263 sqft
Occupancy Date:
Jun 2025
Price, CAD
$1,879,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
24.71%
Cumulative Return on Investment in Year 5
114.15%
Property Price at the End of Year 5
$2,422,000
Deposit Schedule
$5,000 at Signing
Total up to 5% in 30 days
$93,995
10% on Occupancy
$187,990
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 | $97,000 | $103,000 | $108,000 | $114,000 | $120,000 | $126,000 | $132,000 | $139,000 | $147,000 | $154,000 | $1,241,000 |
| rent income | $40,000 | $81,000 | $84,000 | $88,000 | $92,000 | $96,000 | $100,000 | $104,000 | $108,000 | $113,000 | $904,000 |
| mortgage principal reduction | $11,000 | $24,000 | $25,000 | $26,000 | $27,000 | $29,000 | $30,000 | $32,000 | $33,000 | $35,000 | $272,000 |
| deposit interest | $36 | - | - | - | - | - | - | - | - | - | $36 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $172,000 | $207,000 | $217,000 | $228,000 | $239,000 | $250,000 | $262,000 | $275,000 | $288,000 | $302,000 | $2,441,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $282,000 | - | - | - | - | - | - | - | - | - | $282,000 |
| remaining balance payment | $94,000 | - | - | - | - | - | - | - | - | - | $94,000 |
| closing cost | $75,000 | - | - | - | - | - | - | - | - | - | $75,000 |
| operating expense | $12,000 | $23,000 | $24,000 | $24,000 | $25,000 | $26,000 | $26,000 | $27,000 | $28,000 | $28,000 | $244,000 |
| mortgage payment | $47,000 | $94,000 | $94,000 | $94,000 | $94,000 | $94,000 | $94,000 | $94,000 | $94,000 | $94,000 | $894,000 |
| total expense investment | $509,000 | $117,000 | $118,000 | $119,000 | $119,000 | $120,000 | $121,000 | $121,000 | $122,000 | $123,000 | $1,589,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$336,644 | $90,000 | $99,000 | $109,000 | $119,000 | $130,000 | $142,000 | $154,000 | $166,000 | $179,000 | $852,000 |
| cumulative roi | $29 | $52 | $73 | $94 | $114 | $135 | $156 | $178 | $201 | $226 | $1,000 |
The Mason at Brightwater
Address: Mississauga, Ontario
Price Range: $1,475,000 - $1,900,000
Avail. suites: 11
2.5—3.5 bd
1393—2266 SqFt