Suite number:
1B+DA
Project:
Address:
Mississauga, Ontario
Developer:
Tridel
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1.5
Size:
599 sqft
Occupancy Date:
Jun 2028
Price, CAD
$787,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
26.35%
Cumulative Return on Investment in Year 5
125.77%
Property Price at the End of Year 5
$1,014,000
Deposit Schedule
$5 at Signing
Total up to 5% in 120 days
$39,350
5% in 365 days
$39,350
5% on Occupancy
$39,350
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 | $41,000 | $43,000 | $45,000 | $48,000 | $50,000 | $53,000 | $55,000 | $58,000 | $61,000 | $65,000 | $519,000 |
| rent income | - | - | - | $10,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $153,000 |
| mortgage principal reduction | - | - | - | $5,000 | $10,000 | $10,000 | $11,000 | $11,000 | $12,000 | $13,000 | $72,000 |
| deposit interest | $2,000 | $10,000 | $6,000 | $3,000 | - | - | - | - | - | - | $21,000 |
| gst hst rebate | - | - | - | $24,000 | - | - | - | - | - | - | $24,000 |
| total income return | $43,000 | $53,000 | $51,000 | $90,000 | $81,000 | $85,000 | $90,000 | $94,000 | $99,000 | $104,000 | $790,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $39,000 | $79,000 | - | - | - | - | - | - | - | - | $118,000 |
| remaining balance payment | - | - | - | $39,000 | - | - | - | - | - | - | $39,000 |
| closing cost | - | - | - | $53,000 | - | - | - | - | - | - | $53,000 |
| operating expense | - | - | - | $5,000 | $9,000 | $10,000 | $10,000 | $10,000 | $10,000 | $11,000 | $64,000 |
| mortgage payment | - | - | - | $20,000 | $39,000 | $39,000 | $39,000 | $39,000 | $39,000 | $39,000 | $256,000 |
| total expense investment | $39,000 | $79,000 | - | $116,000 | $49,000 | $49,000 | $49,000 | $49,000 | $50,000 | $50,000 | $531,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $4,000 | -$25,438 | $51,000 | -$26,795 | $33,000 | $36,000 | $40,000 | $45,000 | $49,000 | $54,000 | $259,000 |
| cumulative roi | $109 | $81 | $125 | $113 | $126 | $137 | $148 | $159 | $169 | $180 | $1,000 |
Harbourwalk at Lakeview Village
Address: Mississauga, Ontario
Price Range: $787,000 - $2,525,000
Avail. suites: 12
1—3 bd
489—1786 SqFt