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
13,43%
Monthly Expenses
- condo fees— $217
- property taxes— $120
- property management— $28
- repairs and maintenance— $14
Total: $380
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
39.13%
Cumulative Return on Investment in Year 5
114.55%
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
2.5% in 125 days
$11,973
2.5% in 270 days
$11,973
2.5% in 292 days
$11,973
2.5% in 760 days
$11,973
Net Gain (Loss)
- Net Gain Loss
Get Expert Advice
Property Price Appreciation
- 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 | $25,000 | $26,000 | $28,000 | $29,000 | $30,000 | $32,000 | $34,000 | $36,000 | $37,000 | $39,000 | $316,000 |
| rent income | - | - | - | - | $5,000 | $6,000 | $6,000 | $6,000 | $7,000 | $7,000 | $36,000 |
| mortgage principal reduction | - | - | - | - | $5,000 | $6,000 | $6,000 | $7,000 | $7,000 | $7,000 | $39,000 |
| deposit interest | -$3,287 | $3,000 | $5,000 | $4,000 | $92 | - | - | - | - | - | $8,000 |
| gst hst rebate | - | - | - | - | $24,000 | - | - | - | - | - | $24,000 |
| total income return | $22,000 | $29,000 | $32,000 | $33,000 | $65,000 | $44,000 | $46,000 | $49,000 | $51,000 | $54,000 | $424,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $60,000 | - | $12,000 | - | $24,000 | - | - | - | - | - | $96,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | $47,000 | - | - | - | - | - | $47,000 |
| operating expense | - | - | - | - | $4,000 | $5,000 | $5,000 | $5,000 | $5,000 | $5,000 | $28,000 |
| mortgage payment | - | - | - | - | $22,000 | $24,000 | $24,000 | $24,000 | $24,000 | $24,000 | $142,000 |
| total expense investment | $60,000 | - | $12,000 | - | $97,000 | $29,000 | $29,000 | $29,000 | $29,000 | $29,000 | $313,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$38,318 | $29,000 | $20,000 | $33,000 | -$31,593 | $15,000 | $17,000 | $20,000 | $22,000 | $25,000 | $111,000 |
| cumulative roi | $41 | $85 | $115 | $161 | $115 | $121 | $128 | $134 | $140 | $146 | $1,000 |
M6 Condos
Address: Mississauga, Ontario
Price Range: $441,000 - $1,064,000
Avail. suites: 50
0—3.5 bd
271—989 SqFt
Proforma Calculator
80% of Original Price
Options for changing mortgage terms
The rental rate per square foot.