Suite number:
LPH02 - Moscow
Address:
Mississauga, Ontario
Developer:
Camrost Felcorp
Property type:
condo
Bathrooms:
2
Bedrooms:
2.5
Size:
1425 sqft
Occupancy Date:
Aug 2026
Price, CAD
$2,331,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
22.97%
Cumulative Return on Investment in Year 5
103.14%
Property Price at the End of Year 5
$3,004,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$116,595
2.5% in 180 days
$58,298
2.5% in 365 days
$58,298
10% on Occupancy
$233,190
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 | $121,000 | $128,000 | $134,000 | $141,000 | $148,000 | $156,000 | $164,000 | $173,000 | $182,000 | $191,000 | $1,539,000 |
| rent income | - | $13,000 | $51,000 | $53,000 | $55,000 | $57,000 | $60,000 | $62,000 | $65,000 | $68,000 | $483,000 |
| mortgage principal reduction | - | $7,000 | $30,000 | $32,000 | $33,000 | $35,000 | $36,000 | $38,000 | $40,000 | $42,000 | $294,000 |
| deposit interest | $7,000 | $10,000 | - | - | - | - | - | - | - | - | $17,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $128,000 | $181,000 | $215,000 | $226,000 | $237,000 | $248,000 | $261,000 | $273,000 | $287,000 | $301,000 | $2,357,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $175,000 | $291,000 | - | - | - | - | - | - | - | - | $466,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | $84,000 | - | - | - | - | - | - | - | - | $84,000 |
| operating expense | - | $5,000 | $20,000 | $21,000 | $21,000 | $22,000 | $23,000 | $24,000 | $24,000 | $25,000 | $186,000 |
| mortgage payment | - | $28,000 | $113,000 | $113,000 | $113,000 | $113,000 | $113,000 | $113,000 | $113,000 | $113,000 | $936,000 |
| total expense investment | $175,000 | $409,000 | $134,000 | $134,000 | $135,000 | $136,000 | $136,000 | $137,000 | $138,000 | $139,000 | $1,671,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$46,871 | -$227,259 | $82,000 | $91,000 | $102,000 | $113,000 | $124,000 | $136,000 | $149,000 | $162,000 | $686,000 |
| cumulative roi | $73 | $54 | $73 | $89 | $103 | $116 | $128 | $139 | $150 | $161 | $1,000 |
Exchange District Condos Phase 3 (EX3)
Address: Mississauga, Ontario
Price Range: $2,332,000 - $2,483,000
Avail. suites: 6
1—5 bd
420—7800 SqFt