Suite number:
2P
Project:
Address:
Brampton, Ontario
Developer:
i2 Developments
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2
Size:
836 sqft
Occupancy Date:
Jun 2026
Price, CAD
$854,998
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
20.65%
Cumulative Return on Investment in Year 5
97.75%
Property Price at the End of Year 5
$1,101,000
Deposit Schedule
$10,000 at Signing
Total up to 2.5% in 30 days
$21,375
2.5% in 90 days
$21,375
5% in 365 days
$42,750
10% on Occupancy
$85,500
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 | $44,000 | $47,000 | $49,000 | $52,000 | $54,000 | $57,000 | $60,000 | $63,000 | $67,000 | $70,000 | $564,000 |
| rent income | - | $14,000 | $25,000 | $26,000 | $27,000 | $28,000 | $30,000 | $31,000 | $32,000 | $34,000 | $248,000 |
| mortgage principal reduction | - | $6,000 | $11,000 | $11,000 | $12,000 | $13,000 | $13,000 | $14,000 | $14,000 | $15,000 | $109,000 |
| deposit interest | $2,000 | $2,000 | - | - | - | - | - | - | - | - | $3,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $46,000 | $93,000 | $85,000 | $89,000 | $94,000 | $98,000 | $103,000 | $108,000 | $113,000 | $119,000 | $949,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $43,000 | $128,000 | - | - | - | - | - | - | - | - | $171,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | $54,000 | - | - | - | - | - | - | - | - | $54,000 |
| operating expense | - | $7,000 | $11,000 | $12,000 | $12,000 | $12,000 | $12,000 | $13,000 | $13,000 | $13,000 | $105,000 |
| mortgage payment | - | $25,000 | $43,000 | $43,000 | $43,000 | $43,000 | $43,000 | $43,000 | $43,000 | $43,000 | $368,000 |
| total expense investment | $43,000 | $214,000 | $54,000 | $54,000 | $55,000 | $55,000 | $55,000 | $56,000 | $56,000 | $56,000 | $698,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $3,000 | -$120,974 | $31,000 | $35,000 | $39,000 | $43,000 | $48,000 | $52,000 | $57,000 | $63,000 | $251,000 |
| cumulative roi | $108 | $53 | $70 | $84 | $98 | $110 | $122 | $134 | $146 | $158 | $1,000 |
Stella 2 Condos
Address: Brampton, Ontario
Price Range: $787,000 - $855,000
Avail. suites: 6
1—2 bd
521—842 SqFt