Suite number:
2M+D
Project:
Address:
Mississauga, Ontario
Developer:
Tridel
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2
Size:
1091 sqft
Occupancy Date:
Jun 2028
Price, CAD
$1,285,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
27.78%
Cumulative Return on Investment in Year 5
128.30%
Property Price at the End of Year 5
$1,655,000
Deposit Schedule
$5 at Signing
Total up to 5% in 120 days
$64,250
5% in 365 days
$64,250
5% on Occupancy
$64,250
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 | $67,000 | $70,000 | $74,000 | $78,000 | $82,000 | $86,000 | $91,000 | $95,000 | $100,000 | $105,000 | $848,000 |
| rent income | - | - | - | $16,000 | $33,000 | $34,000 | $35,000 | $37,000 | $39,000 | $40,000 | $234,000 |
| mortgage principal reduction | - | - | - | $8,000 | $16,000 | $17,000 | $18,000 | $19,000 | $20,000 | $21,000 | $118,000 |
| deposit interest | $3,000 | $17,000 | $10,000 | $4,000 | - | - | - | - | - | - | $34,000 |
| gst hst rebate | - | - | - | $24,000 | - | - | - | - | - | - | $24,000 |
| total income return | $70,000 | $87,000 | $84,000 | $130,000 | $131,000 | $137,000 | $144,000 | $151,000 | $158,000 | $166,000 | $1,258,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $64,000 | $129,000 | - | - | - | - | - | - | - | - | $193,000 |
| remaining balance payment | - | - | - | $64,000 | - | - | - | - | - | - | $64,000 |
| closing cost | - | - | - | $63,000 | - | - | - | - | - | - | $63,000 |
| operating expense | - | - | - | $8,000 | $16,000 | $16,000 | $17,000 | $17,000 | $18,000 | $18,000 | $110,000 |
| mortgage payment | - | - | - | $32,000 | $64,000 | $64,000 | $64,000 | $64,000 | $64,000 | $64,000 | $418,000 |
| total expense investment | $64,000 | $129,000 | - | $167,000 | $80,000 | $81,000 | $81,000 | $81,000 | $82,000 | $82,000 | $848,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $6,000 | -$41,535 | $84,000 | -$37,016 | $50,000 | $56,000 | $63,000 | $69,000 | $77,000 | $84,000 | $411,000 |
| cumulative roi | $109 | $81 | $125 | $116 | $128 | $139 | $149 | $159 | $168 | $178 | $1,000 |
Harbourwalk at Lakeview Village
Address: Mississauga, Ontario
Price Range: $787,000 - $2,525,000
Avail. suites: 12
1—3 bd
489—1786 SqFt