Suite number:
2Z
Project:
Address:
Mississauga, Ontario
Developer:
Tridel
Property type:
condo
Bathrooms:
2
Bedrooms:
2
Size:
1000 sqft
Occupancy Date:
Jun 2028
Price, CAD
$1,405,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
28.22%
Cumulative Return on Investment in Year 5
129.27%
Property Price at the End of Year 5
$1,810,000
Deposit Schedule
$5 at Signing
Total up to 5% in 120 days
$70,250
5% in 365 days
$70,250
5% on Occupancy
$70,250
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 | $73,000 | $77,000 | $81,000 | $85,000 | $89,000 | $94,000 | $99,000 | $104,000 | $110,000 | $115,000 | $927,000 |
| rent income | - | - | - | $15,000 | $30,000 | $31,000 | $33,000 | $34,000 | $35,000 | $37,000 | $214,000 |
| mortgage principal reduction | - | - | - | $9,000 | $19,000 | $19,000 | $20,000 | $21,000 | $22,000 | $23,000 | $134,000 |
| deposit interest | $4,000 | $18,000 | $11,000 | $5,000 | - | - | - | - | - | - | $38,000 |
| gst hst rebate | - | - | - | $24,000 | - | - | - | - | - | - | $24,000 |
| total income return | $77,000 | $95,000 | $92,000 | $138,000 | $138,000 | $145,000 | $152,000 | $159,000 | $167,000 | $175,000 | $1,338,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $70,000 | $141,000 | - | - | - | - | - | - | - | - | $211,000 |
| remaining balance payment | - | - | - | $70,000 | - | - | - | - | - | - | $70,000 |
| closing cost | - | - | - | $64,000 | - | - | - | - | - | - | $64,000 |
| operating expense | - | - | - | $8,000 | $15,000 | $16,000 | $16,000 | $17,000 | $17,000 | $18,000 | $108,000 |
| mortgage payment | - | - | - | $34,000 | $68,000 | $68,000 | $68,000 | $68,000 | $68,000 | $68,000 | $444,000 |
| total expense investment | $70,000 | $141,000 | - | $176,000 | $84,000 | $84,000 | $85,000 | $85,000 | $86,000 | $86,000 | $897,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $6,000 | -$45,413 | $92,000 | -$37,519 | $54,000 | $60,000 | $67,000 | $74,000 | $81,000 | $89,000 | $441,000 |
| cumulative roi | $109 | $81 | $125 | $118 | $129 | $140 | $149 | $158 | $167 | $176 | $1,000 |
Harbourwalk at Lakeview Village
Address: Mississauga, Ontario
Price Range: $787,000 - $2,525,000
Avail. suites: 11
1—3 bd
489—1786 SqFt