Suite number:

A-311

Project:
Address:
Mississauga, Ontario
Developer:
Urban Capital
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
0
Size:
315 sqft
Occupancy Date:
Jan 2029
Price, CAD
$478,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5

21.95%

Cumulative Return on Investment in Year 5

107.74%

Property Price at the End of Year 5

$617,000

Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$23,945
5% in 268 days
$23,945
2.5% in 760 days
$11,973
2.5% in 1125 days
$11,973
5% on Occupancy
$23,945
Net Gain (Loss)
Get Expert Advice
Property Price Appreciation
Investment Details (10-Year Period)
Income/Return
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
property price appreciation$25,000$26,000$28,000$29,000$31,000$32,000$34,000$36,000$37,000$39,000$316,000
rent income---$3,000$6,000$6,000$6,000$6,000$7,000$7,000$41,000
mortgage principal reduction---$3,000$6,000$6,000$7,000$7,000$7,000$8,000$44,000
deposit interest$615$2,000$3,000$2,000------$8,000
gst hst rebate---$24,000------$24,000
total income return$26,000$29,000$31,000$61,000$42,000$44,000$47,000$49,000$51,000$54,000$433,000
Expense/ Investment
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
deposit$48,000-$12,000$36,000------$96,000
remaining balance payment-----------
closing cost---$47,000------$47,000
operating expense---$2,000$5,000$5,000$5,000$5,000$5,000$5,000$31,000
mortgage payment---$12,000$24,000$24,000$24,000$24,000$24,000$24,000$156,000
total expense investment$48,000-$12,000$97,000$29,000$29,000$29,000$29,000$29,000$29,000$330,000
Other
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
net gain loss-$22,372$29,000$19,000-$35,919$14,000$16,000$18,000$20,000$22,000$25,000$103,000
cumulative roi$53$113$142$99$108$115$122$128$135$141$1,000
M6 Condos
Address: Mississauga, Ontario
Price Range: $441,000 - $1,064,000
Avail. suites: 50
0—3.5 bd
271—989 SqFt