Suite number:
LPH02 - Moscow
Address:
Mississauga, Ontario
Developer:
Camrost Felcorp
Property type:
condo
Floor plan:
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
20.44%
Cumulative Return on Investment in Year 5
93.35%
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
12.5% on Occupancy
$291,488
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 | $8,000 | $50,000 | $52,000 | $55,000 | $57,000 | $59,000 | $62,000 | $65,000 | $67,000 | $70,000 | $545,000 |
| mortgage principal reduction | $5,000 | $29,000 | $30,000 | $32,000 | $33,000 | $35,000 | $37,000 | $39,000 | $40,000 | $42,000 | $323,000 |
| deposit interest | $5,000 | - | - | - | - | - | - | - | - | - | $5,000 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $163,000 | $207,000 | $217,000 | $228,000 | $239,000 | $251,000 | $263,000 | $276,000 | $290,000 | $304,000 | $2,436,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $466,000 | - | - | - | - | - | - | - | - | - | $466,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | $85,000 | - | - | - | - | - | - | - | - | - | $85,000 |
| operating expense | $3,000 | $20,000 | $21,000 | $21,000 | $22,000 | $22,000 | $23,000 | $23,000 | $24,000 | $24,000 | $202,000 |
| mortgage payment | $19,000 | $117,000 | $117,000 | $117,000 | $117,000 | $117,000 | $117,000 | $117,000 | $117,000 | $117,000 | $1,070,000 |
| total expense investment | $574,000 | $137,000 | $137,000 | $138,000 | $138,000 | $139,000 | $139,000 | $140,000 | $140,000 | $141,000 | $1,824,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$411,305 | $70,000 | $80,000 | $90,000 | $101,000 | $112,000 | $124,000 | $136,000 | $149,000 | $163,000 | $612,000 |
| cumulative roi | $28 | $49 | $66 | $80 | $93 | $105 | $117 | $128 | $139 | $149 | $954 |
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