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
21.14%
Cumulative Return on Investment in Year 5
96.07%
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 | - | $41,000 | $52,000 | $54,000 | $56,000 | $58,000 | $61,000 | $64,000 | $66,000 | $69,000 | $522,000 |
| mortgage principal reduction | - | $24,000 | $30,000 | $31,000 | $33,000 | $35,000 | $36,000 | $38,000 | $40,000 | $42,000 | $309,000 |
| deposit interest | $7,000 | $3,000 | - | - | - | - | - | - | - | - | $10,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $128,000 | $220,000 | $216,000 | $226,000 | $238,000 | $249,000 | $262,000 | $275,000 | $288,000 | $302,000 | $2,404,000 |
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 | - | $17,000 | $20,000 | $21,000 | $21,000 | $22,000 | $22,000 | $23,000 | $23,000 | $24,000 | $194,000 |
| mortgage payment | - | $97,000 | $117,000 | $117,000 | $117,000 | $117,000 | $117,000 | $117,000 | $117,000 | $117,000 | $1,032,000 |
| total expense investment | $175,000 | $491,000 | $137,000 | $138,000 | $138,000 | $139,000 | $139,000 | $140,000 | $140,000 | $141,000 | $1,778,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$46,874 | -$270,921 | $79,000 | $89,000 | $99,000 | $111,000 | $122,000 | $135,000 | $148,000 | $162,000 | $626,000 |
| cumulative roi | $73 | $51 | $68 | $83 | $96 | $108 | $120 | $131 | $141 | $152 | $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