Suite number:
PH02 - 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
$2,332,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
21.87%
Cumulative Return on Investment in Year 5
98.86%
Property Price at the End of Year 5
$3,005,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$116,645
2.5% in 180 days
$58,323
2.5% in 365 days
$58,323
10% on Occupancy
$233,290
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 | $149,000 | $156,000 | $164,000 | $173,000 | $182,000 | $191,000 | $1,540,000 |
| rent income | - | $25,000 | $51,000 | $53,000 | $55,000 | $58,000 | $60,000 | $63,000 | $65,000 | $68,000 | $498,000 |
| mortgage principal reduction | - | $14,000 | $29,000 | $31,000 | $32,000 | $34,000 | $36,000 | $37,000 | $39,000 | $41,000 | $294,000 |
| deposit interest | $7,000 | $7,000 | - | - | - | - | - | - | - | - | $14,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $128,000 | $198,000 | $215,000 | $225,000 | $236,000 | $248,000 | $260,000 | $273,000 | $287,000 | $301,000 | $2,371,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $175,000 | $292,000 | - | - | - | - | - | - | - | - | $467,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | $85,000 | - | - | - | - | - | - | - | - | $85,000 |
| operating expense | - | $10,000 | $20,000 | $21,000 | $21,000 | $22,000 | $22,000 | $23,000 | $23,000 | $24,000 | $186,000 |
| mortgage payment | - | $58,000 | $117,000 | $117,000 | $117,000 | $117,000 | $117,000 | $117,000 | $117,000 | $117,000 | $993,000 |
| total expense investment | $175,000 | $445,000 | $137,000 | $138,000 | $138,000 | $139,000 | $139,000 | $140,000 | $140,000 | $141,000 | $1,731,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$46,924 | -$247,416 | $77,000 | $88,000 | $98,000 | $109,000 | $121,000 | $134,000 | $146,000 | $160,000 | $640,000 |
| cumulative roi | $73 | $52 | $70 | $86 | $99 | $111 | $122 | $133 | $144 | $155 | $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