Suite number:
Carlyle
Project:
Address:
Mississauga, Ontario
Developer:
YYZed Project Management Inc.
Property type:
condo
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
22.46%
Cumulative Return on Investment in Year 5
103.25%
Property Price at the End of Year 5
$2,405,000
Deposit Schedule
$5,000 at Signing
Total up to 0% in 30 days
$5,000
2.5% in 90 days
$46,673
2.5% in 150 days
$46,673
2.5% in 210 days
$46,673
10% on Occupancy
$186,690
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 | $97,000 | $102,000 | $107,000 | $113,000 | $119,000 | $125,000 | $132,000 | $138,000 | $146,000 | $153,000 | $1,232,000 |
| rent income | $10,000 | $61,000 | $64,000 | $67,000 | $70,000 | $73,000 | $76,000 | $79,000 | $82,000 | $86,000 | $667,000 |
| mortgage principal reduction | $4,000 | $24,000 | $25,000 | $27,000 | $28,000 | $29,000 | $30,000 | $32,000 | $33,000 | $35,000 | $267,000 |
| deposit interest | $4,000 | - | - | - | - | - | - | - | - | - | $4,000 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $139,000 | $188,000 | $197,000 | $206,000 | $216,000 | $227,000 | $238,000 | $249,000 | $261,000 | $274,000 | $2,194,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $332,000 | - | - | - | - | - | - | - | - | - | $332,000 |
| remaining balance payment | $42,000 | - | - | - | - | - | - | - | - | - | $42,000 |
| closing cost | $73,000 | - | - | - | - | - | - | - | - | - | $73,000 |
| operating expense | $4,000 | $25,000 | $26,000 | $26,000 | $27,000 | $28,000 | $29,000 | $30,000 | $31,000 | $32,000 | $259,000 |
| mortgage payment | $15,000 | $91,000 | $91,000 | $91,000 | $91,000 | $91,000 | $91,000 | $91,000 | $91,000 | $91,000 | $832,000 |
| total expense investment | $465,000 | $116,000 | $116,000 | $117,000 | $118,000 | $119,000 | $120,000 | $121,000 | $122,000 | $123,000 | $1,537,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$326,552 | $72,000 | $80,000 | $89,000 | $98,000 | $108,000 | $118,000 | $128,000 | $139,000 | $151,000 | $656,000 |
| cumulative roi | $29 | $51 | $70 | $87 | $103 | $118 | $133 | $148 | $162 | $177 | $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