Suite number:
109 (WEST)
Project:
Address:
Mississauga, Ontario
Developer:
Vandyk Properties
Property type:
townhouse
Bathrooms:
2.5
Bedrooms:
3
Size:
1328 sqft
Occupancy Date:
Jan 2026
Price, CAD
$1,649,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
21.86%
Cumulative Return on Investment in Year 5
99.28%
Property Price at the End of Year 5
$2,126,000
Deposit Schedule
$5,000 at Signing
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 | $86,000 | $90,000 | $95,000 | $100,000 | $105,000 | $111,000 | $116,000 | $122,000 | $129,000 | $135,000 | $1,089,000 |
| rent income | - | $39,000 | $48,000 | $50,000 | $53,000 | $55,000 | $57,000 | $60,000 | $62,000 | $65,000 | $489,000 |
| mortgage principal reduction | - | $18,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $28,000 | $29,000 | $30,000 | $226,000 |
| deposit interest | $259 | $39 | - | - | - | - | - | - | - | - | $298 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $86,000 | $171,000 | $165,000 | $173,000 | $182,000 | $191,000 | $200,000 | $210,000 | $220,000 | $230,000 | $1,827,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $5,000 | - | - | - | - | - | - | - | - | - | $5,000 |
| remaining balance payment | - | $325,000 | - | - | - | - | - | - | - | - | $325,000 |
| closing cost | - | $68,000 | - | - | - | - | - | - | - | - | $68,000 |
| operating expense | - | $17,000 | $20,000 | $21,000 | $22,000 | $22,000 | $23,000 | $24,000 | $25,000 | $25,000 | $200,000 |
| mortgage payment | - | $67,000 | $80,000 | $80,000 | $80,000 | $80,000 | $80,000 | $80,000 | $80,000 | $80,000 | $709,000 |
| total expense investment | $5,000 | $477,000 | $101,000 | $101,000 | $102,000 | $103,000 | $103,000 | $104,000 | $105,000 | $106,000 | $1,307,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $81,000 | -$306,136 | $65,000 | $72,000 | $80,000 | $88,000 | $96,000 | $105,000 | $115,000 | $125,000 | $520,000 |
| cumulative roi | $2,000 | $50 | $68 | $85 | $99 | $113 | $126 | $139 | $152 | $165 | $3,000 |
Lakeview DXE Club
Address: Mississauga, Ontario
Price Range: $610,000 - $1,650,000
Avail. suites: 10
0—3 bd
426—1328 SqFt