Suite number:
Carlyle
Project:
Address:
Mississauga, Ontario
Developer:
YYZed Project Management Inc.
Property type:
condo
Floor plan:
Bathrooms:
2.5
Bedrooms:
2.5
Size:
1733 sqft
Occupancy Date:
Sep 2025
Price, CAD
$1,866,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
21.78%
Cumulative Return on Investment in Year 5
99.69%
Property Price at the End of Year 5
$2,406,000
Deposit Schedule
$5,000 at Signing
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 | $98,000 | $102,000 | $107,000 | $113,000 | $119,000 | $125,000 | $132,000 | $138,000 | $146,000 | $153,000 | $1,233,000 |
| rent income | $10,000 | $61,000 | $64,000 | $66,000 | $69,000 | $72,000 | $75,000 | $78,000 | $82,000 | $85,000 | $663,000 |
| mortgage principal reduction | $4,000 | $23,000 | $24,000 | $26,000 | $27,000 | $28,000 | $29,000 | $31,000 | $32,000 | $34,000 | $258,000 |
| deposit interest | $195 | - | - | - | - | - | - | - | - | - | $195 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $136,000 | $186,000 | $195,000 | $205,000 | $215,000 | $225,000 | $236,000 | $248,000 | $260,000 | $273,000 | $2,179,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $5,000 | - | - | - | - | - | - | - | - | - | $5,000 |
| remaining balance payment | $368,000 | - | - | - | - | - | - | - | - | - | $368,000 |
| closing cost | $74,000 | - | - | - | - | - | - | - | - | - | $74,000 |
| operating expense | $4,000 | $25,000 | $25,000 | $26,000 | $27,000 | $27,000 | $28,000 | $29,000 | $29,000 | $30,000 | $250,000 |
| mortgage payment | $16,000 | $93,000 | $93,000 | $93,000 | $93,000 | $93,000 | $93,000 | $93,000 | $93,000 | $93,000 | $857,000 |
| total expense investment | $467,000 | $118,000 | $119,000 | $120,000 | $120,000 | $121,000 | $121,000 | $122,000 | $123,000 | $123,000 | $1,555,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$331,719 | $68,000 | $76,000 | $85,000 | $95,000 | $105,000 | $115,000 | $126,000 | $137,000 | $149,000 | $624,000 |
| cumulative roi | $28 | $49 | $68 | $84 | $100 | $114 | $128 | $142 | $157 | $171 | $1,000 |
Emerson House
Address: Mississauga, Ontario
Price Range: $1,010,000 - $2,637,000
Avail. suites: 28
1.5—2.5 bd
853—2555 SqFt