Suite number:
111- TH 1396
Project:
Address:
Mississauga, Ontario
Developer:
Diamond Kilmer Developments
Property type:
condo
Bathrooms:
3
Bedrooms:
2.5
Size:
1396 sqft
Occupancy Date:
Jun 2025
Price, CAD
$1,474,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
22.79%
Cumulative Return on Investment in Year 5
106.33%
Property Price at the End of Year 5
$1,900,000
Deposit Schedule
$5,000 at Signing
Total up to 5% in 30 days
$73,745
10% on Occupancy
$147,490
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 | $76,000 | $81,000 | $85,000 | $89,000 | $94,000 | $99,000 | $104,000 | $109,000 | $115,000 | $121,000 | $973,000 |
| rent income | $20,000 | $50,000 | $52,000 | $54,000 | $57,000 | $59,000 | $62,000 | $64,000 | $67,000 | $70,000 | $555,000 |
| mortgage principal reduction | $8,000 | $19,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $27,000 | $28,000 | $218,000 |
| deposit interest | $2,000 | - | - | - | - | - | - | - | - | - | $2,000 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $130,000 | $150,000 | $157,000 | $165,000 | $173,000 | $181,000 | $190,000 | $199,000 | $209,000 | $219,000 | $1,772,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $221,000 | - | - | - | - | - | - | - | - | - | $221,000 |
| remaining balance payment | $74,000 | - | - | - | - | - | - | - | - | - | $74,000 |
| closing cost | $65,000 | - | - | - | - | - | - | - | - | - | $65,000 |
| operating expense | $6,000 | $15,000 | $16,000 | $16,000 | $17,000 | $17,000 | $18,000 | $19,000 | $19,000 | $20,000 | $164,000 |
| mortgage payment | $30,000 | $72,000 | $72,000 | $72,000 | $72,000 | $72,000 | $72,000 | $72,000 | $72,000 | $72,000 | $676,000 |
| total expense investment | $396,000 | $87,000 | $88,000 | $88,000 | $89,000 | $89,000 | $90,000 | $90,000 | $91,000 | $92,000 | $1,199,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$265,727 | $63,000 | $70,000 | $77,000 | $84,000 | $92,000 | $100,000 | $109,000 | $118,000 | $127,000 | $573,000 |
| cumulative roi | $30 | $51 | $71 | $89 | $106 | $123 | $139 | $156 | $173 | $190 | $1,000 |
The Mason at Brightwater
Address: Mississauga, Ontario
Price Range: $1,475,000 - $1,900,000
Avail. suites: 11
2.5—3.5 bd
1393—2266 SqFt