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
16,17%
Monthly Expenses
- condo fees— $371
- property taxes— $168
- property management— $97
- repairs and maintenance— $48
Total: $685
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
38.67%
Cumulative Return on Investment in Year 5
122.97%
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
2.5% in 125 days
$16,848
2.5% in 270 days
$16,848
2.5% in 292 days
$16,848
2.5% in 760 days
$16,848
Net Gain (Loss)
- Net Gain Loss
Get Expert Advice
Property Price Appreciation
- 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 | - | - | - | - | $17,000 | $20,000 | $20,000 | $21,000 | $22,000 | $23,000 | $124,000 |
| mortgage principal reduction | - | - | - | - | $8,000 | $9,000 | $9,000 | $10,000 | $10,000 | $11,000 | $55,000 |
| deposit interest | -$4,626 | $4,000 | $6,000 | $5,000 | $130 | - | - | - | - | - | $12,000 |
| gst hst rebate | - | - | - | - | $24,000 | - | - | - | - | - | $24,000 |
| total income return | $30,000 | $41,000 | $45,000 | $46,000 | $92,000 | $73,000 | $77,000 | $81,000 | $85,000 | $89,000 | $659,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $84,000 | - | $17,000 | - | $34,000 | - | - | - | - | - | $135,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | $50,000 | - | - | - | - | - | $50,000 |
| operating expense | - | - | - | - | $8,000 | $8,000 | $9,000 | $9,000 | $9,000 | $9,000 | $52,000 |
| mortgage payment | - | - | - | - | $31,000 | $34,000 | $34,000 | $34,000 | $34,000 | $34,000 | $200,000 |
| total expense investment | $84,000 | - | $17,000 | - | $123,000 | $42,000 | $42,000 | $43,000 | $43,000 | $43,000 | $436,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$53,920 | $41,000 | $28,000 | $46,000 | -$30,742 | $31,000 | $35,000 | $38,000 | $42,000 | $46,000 | $223,000 |
| cumulative roi | $41 | $85 | $115 | $161 | $123 | $135 | $146 | $157 | $168 | $179 | $1,000 |
M6 Condos
Address: Mississauga, Ontario
Price Range: $441,000 - $1,064,000
Avail. suites: 50
0—3.5 bd
271—989 SqFt
Proforma Calculator
80% of Original Price
Options for changing mortgage terms
The rental rate per square foot.