Suite number:
109 (WEST)
Project:
Address:
Mississauga, Ontario
Developer:
Vandyk Properties
Property type:
townhouse
Floor plan:
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
21.33%
Cumulative Return on Investment in Year 5
96.99%
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 | $52,000 | $55,000 | $57,000 | $59,000 | $62,000 | $64,000 | $486,000 |
| mortgage principal reduction | - | $17,000 | $21,000 | $22,000 | $23,000 | $24,000 | $26,000 | $27,000 | $28,000 | $30,000 | $218,000 |
| deposit interest | $259 | $39 | - | - | - | - | - | - | - | - | $298 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $86,000 | $170,000 | $164,000 | $172,000 | $181,000 | $189,000 | $199,000 | $208,000 | $219,000 | $229,000 | $1,817,000 |
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 | - | $70,000 | - | - | - | - | - | - | - | - | $70,000 |
| operating expense | - | $17,000 | $20,000 | $21,000 | $21,000 | $22,000 | $22,000 | $23,000 | $23,000 | $24,000 | $193,000 |
| mortgage payment | - | $69,000 | $83,000 | $83,000 | $83,000 | $83,000 | $83,000 | $83,000 | $83,000 | $83,000 | $730,000 |
| total expense investment | $5,000 | $480,000 | $103,000 | $103,000 | $104,000 | $104,000 | $105,000 | $105,000 | $106,000 | $107,000 | $1,323,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $81,000 | -$310,582 | $61,000 | $69,000 | $77,000 | $85,000 | $94,000 | $103,000 | $113,000 | $123,000 | $494,000 |
| cumulative roi | $2,000 | $49 | $67 | $83 | $97 | $110 | $123 | $135 | $148 | $160 | $3,000 |
Lakeview DXE Club
Address: Mississauga, Ontario
Price Range: $610,000 - $1,650,000
Avail. suites: 10
0—3 bd
426—1328 SqFt