Suite number:
C-538
Project:
Address:
Mississauga, Ontario
Developer:
Urban Capital
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1.5
Size:
538 sqft
Occupancy Date:
Jan 2029
Price, CAD
$673,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
24.31%
Cumulative Return on Investment in Year 5
115.31%
Property Price at the End of Year 5
$868,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$33,695
5% in 241 days
$33,695
2.5% in 760 days
$16,848
2.5% in 1125 days
$16,848
5% on Occupancy
$33,695
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 | $35,000 | $37,000 | $39,000 | $41,000 | $43,000 | $45,000 | $47,000 | $50,000 | $53,000 | $55,000 | $445,000 |
| rent income | - | - | - | $14,000 | $19,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $144,000 |
| mortgage principal reduction | - | - | - | $6,000 | $9,000 | $9,000 | $9,000 | $10,000 | $10,000 | $11,000 | $65,000 |
| deposit interest | $2,000 | $4,000 | $4,000 | $2,000 | - | - | - | - | - | - | $11,000 |
| gst hst rebate | - | - | - | $24,000 | - | - | - | - | - | - | $24,000 |
| total income return | $36,000 | $40,000 | $43,000 | $87,000 | $71,000 | $74,000 | $78,000 | $82,000 | $86,000 | $90,000 | $688,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $67,000 | - | $17,000 | $51,000 | - | - | - | - | - | - | $135,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | $50,000 | - | - | - | - | - | - | $50,000 |
| operating expense | - | - | - | $6,000 | $8,000 | $9,000 | $9,000 | $9,000 | $9,000 | $9,000 | $59,000 |
| mortgage payment | - | - | - | $25,000 | $34,000 | $34,000 | $34,000 | $34,000 | $34,000 | $34,000 | $228,000 |
| total expense investment | $67,000 | - | $17,000 | $132,000 | $42,000 | $42,000 | $43,000 | $43,000 | $43,000 | $43,000 | $472,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$30,922 | $40,000 | $26,000 | -$45,344 | $29,000 | $32,000 | $36,000 | $39,000 | $43,000 | $47,000 | $216,000 |
| cumulative roi | $54 | $114 | $142 | $102 | $115 | $128 | $139 | $150 | $162 | $173 | $1,000 |
M6 Condos
Address: Mississauga, Ontario
Price Range: $441,000 - $1,064,000
Avail. suites: 50
0—3.5 bd
313—1902 SqFt