Suite number:
Forest
Project:
Address:
Mississauga, Ontario
Developer:
Branthaven
Property type:
condo
Bathrooms:
2
Bedrooms:
2.5
Size:
850 sqft
Occupancy Date:
Mar 2027
Price, CAD
$932,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
25.33%
Cumulative Return on Investment in Year 5
116.48%
Property Price at the End of Year 5
$1,202,000
Deposit Schedule
$5,000 at Signing
Total up to 5% in 30 days
$41,645
2.5% in 180 days
$23,323
2.5% in 270 days
$23,323
5% on Occupancy
$46,645
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 | $48,000 | $51,000 | $54,000 | $56,000 | $59,000 | $62,000 | $66,000 | $69,000 | $73,000 | $77,000 | $616,000 |
| rent income | - | - | $15,000 | $30,000 | $32,000 | $33,000 | $35,000 | $36,000 | $38,000 | $39,000 | $258,000 |
| mortgage principal reduction | - | - | $7,000 | $13,000 | $14,000 | $15,000 | $15,000 | $16,000 | $16,000 | $17,000 | $113,000 |
| deposit interest | $3,000 | $5,000 | $2,000 | - | - | - | - | - | - | - | $10,000 |
| gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
| total income return | $52,000 | $56,000 | $101,000 | $100,000 | $105,000 | $110,000 | $115,000 | $121,000 | $127,000 | $133,000 | $1,021,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $93,000 | - | $47,000 | - | - | - | - | - | - | - | $140,000 |
| remaining balance payment | - | - | $47,000 | - | - | - | - | - | - | - | $47,000 |
| closing cost | - | - | $54,000 | - | - | - | - | - | - | - | $54,000 |
| operating expense | - | - | $6,000 | $13,000 | $13,000 | $13,000 | $14,000 | $14,000 | $15,000 | $15,000 | $103,000 |
| mortgage payment | - | - | $21,000 | $43,000 | $43,000 | $43,000 | $43,000 | $43,000 | $43,000 | $43,000 | $321,000 |
| total expense investment | $93,000 | - | $175,000 | $55,000 | $56,000 | $56,000 | $57,000 | $57,000 | $57,000 | $58,000 | $665,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$41,461 | $56,000 | -$73,711 | $45,000 | $49,000 | $54,000 | $59,000 | $64,000 | $69,000 | $75,000 | $356,000 |
| cumulative roi | $56 | $115 | $81 | $99 | $116 | $133 | $148 | $163 | $178 | $194 | $1,000 |
High Line Condos will be an intimate six storey residence next door to a protected forest on Mississauga’s Ninth Line. Defined by its contemporary clean lines, sweeping glass expanses, and a panoramic rooftop terrace, High Line Condos may be just six...
Address: Mississauga, Ontario
Price Range: $596,000 - $973,000
Avail. suites: 24
1—2.5 bd
480—970 SqFt