Suite number:
C-538
Project:
Address:
Mississauga, Ontario
Developer:
Urban Capital
Property type:
condo
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
39.53%
Cumulative Return on Investment in Year 5
124.92%
Property Price at the End of Year 5
$868,000
Deposit Schedule
$10,000 at Signing
Total up to 2.5% in 0 days
$16,848
5% in 30 days
$33,695
2.5% in 125 days
$16,848
2.5% in 270 days
$16,848
2.5% in 760 days
$16,848
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 | - | - | - | - | $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 | $58,000 |
| deposit interest | -$4,724 | $4,000 | $6,000 | $5,000 | $418 | - | - | - | - | - | $12,000 |
| gst hst rebate | - | - | - | - | $24,000 | - | - | - | - | - | $24,000 |
| total income return | $30,000 | $41,000 | $45,000 | $46,000 | $93,000 | $74,000 | $77,000 | $81,000 | $85,000 | $89,000 | $662,000 |
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 | - | - | - | - | $49,000 | - | - | - | - | - | $49,000 |
| operating expense | - | - | - | - | $8,000 | $8,000 | $9,000 | $9,000 | $9,000 | $10,000 | $53,000 |
| mortgage payment | - | - | - | - | $30,000 | $33,000 | $33,000 | $33,000 | $33,000 | $33,000 | $194,000 |
| total expense investment | $84,000 | - | $17,000 | - | $120,000 | $41,000 | $42,000 | $42,000 | $42,000 | $42,000 | $430,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$54,018 | $41,000 | $28,000 | $46,000 | -$27,631 | $33,000 | $36,000 | $39,000 | $43,000 | $47,000 | $232,000 |
| cumulative roi | $41 | $85 | $115 | $161 | $125 | $138 | $150 | $161 | $173 | $184 | $1,000 |
M6 Condos
Address: Mississauga, Ontario
Price Range: $441,000 - $1,064,000
Avail. suites: 50
0—3.5 bd
271—989 SqFt