Suite number:
BD
Project:
Address:
Brampton, Ontario
Developer:
The Daniels Corporation
Property type:
townhouse
Floor plan:
Bathrooms:
2.5
Bedrooms:
3
Size:
1328 sqft
Occupancy Date:
Sep 2026
Price, CAD
$961,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
24.45%
Cumulative Return on Investment in Year 5
113.38%
Property Price at the End of Year 5
$1,239,000
Deposit Schedule
$10,000 at Signing
Total up to 0% in 30 days
$10,000
5% on Occupancy
$48,095
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 | $50,000 | $53,000 | $55,000 | $58,000 | $61,000 | $64,000 | $68,000 | $71,000 | $75,000 | $79,000 | $635,000 |
| rent income | - | $15,000 | $47,000 | $49,000 | $51,000 | $53,000 | $56,000 | $58,000 | $61,000 | $63,000 | $454,000 |
| mortgage principal reduction | - | $4,000 | $12,000 | $13,000 | $13,000 | $14,000 | $15,000 | $15,000 | $16,000 | $17,000 | $118,000 |
| deposit interest | $519 | $2,000 | - | - | - | - | - | - | - | - | $2,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $50,000 | $98,000 | $114,000 | $120,000 | $126,000 | $132,000 | $138,000 | $145,000 | $152,000 | $159,000 | $1,233,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $10,000 | $48,000 | - | - | - | - | - | - | - | - | $58,000 |
| remaining balance payment | - | $134,000 | - | - | - | - | - | - | - | - | $134,000 |
| closing cost | - | $56,000 | - | - | - | - | - | - | - | - | $56,000 |
| operating expense | - | $6,000 | $18,000 | $19,000 | $19,000 | $20,000 | $20,000 | $21,000 | $21,000 | $22,000 | $165,000 |
| mortgage payment | - | $16,000 | $48,000 | $48,000 | $48,000 | $48,000 | $48,000 | $48,000 | $48,000 | $48,000 | $401,000 |
| total expense investment | $10,000 | $261,000 | $66,000 | $67,000 | $67,000 | $68,000 | $68,000 | $69,000 | $69,000 | $70,000 | $816,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $40,000 | -$162,903 | $48,000 | $53,000 | $58,000 | $64,000 | $70,000 | $76,000 | $82,000 | $89,000 | $418,000 |
| cumulative roi | $504 | $53 | $74 | $94 | $113 | $133 | $153 | $173 | $195 | $218 | $2,000 |
Daniels MPV2
Address: Brampton, Ontario
Price Range: $528,000 - $972,000
Avail. suites: 40
0—3 bd
437—1346 SqFt