Suite number:
GPH29
Project:
Address:
Mississauga, Ontario
Developer:
Tridel
Property type:
condo
Floor plan:
Bathrooms:
3.5
Bedrooms:
3
Size:
1621 sqft
Occupancy Date:
Jun 2028
Price, CAD
$2,525,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
25.66%
Cumulative Return on Investment in Year 5
116.27%
Property Price at the End of Year 5
$3,253,000
Deposit Schedule
$5 at Signing
Total up to 5% in 120 days
$126,250
5% in 365 days
$126,250
5% on Occupancy
$126,250
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 | $131,000 | $138,000 | $145,000 | $153,000 | $161,000 | $169,000 | $178,000 | $187,000 | $197,000 | $207,000 | $1,666,000 |
| rent income | - | - | $19,000 | $57,000 | $60,000 | $62,000 | $65,000 | $68,000 | $71,000 | $74,000 | $477,000 |
| mortgage principal reduction | - | - | $10,000 | $32,000 | $33,000 | $35,000 | $37,000 | $38,000 | $40,000 | $42,000 | $267,000 |
| deposit interest | $7,000 | $33,000 | $13,000 | - | - | - | - | - | - | - | $52,000 |
| gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
| total income return | $137,000 | $171,000 | $211,000 | $242,000 | $254,000 | $266,000 | $280,000 | $293,000 | $308,000 | $323,000 | $2,486,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $126,000 | $253,000 | - | - | - | - | - | - | - | - | $379,000 |
| remaining balance payment | - | - | $126,000 | - | - | - | - | - | - | - | $126,000 |
| closing cost | - | - | $90,000 | - | - | - | - | - | - | - | $90,000 |
| operating expense | - | - | $9,000 | $26,000 | $27,000 | $28,000 | $28,000 | $29,000 | $30,000 | $30,000 | $207,000 |
| mortgage payment | - | - | $42,000 | $126,000 | $126,000 | $126,000 | $126,000 | $126,000 | $126,000 | $126,000 | $927,000 |
| total expense investment | $126,000 | $253,000 | $267,000 | $153,000 | $154,000 | $154,000 | $155,000 | $155,000 | $156,000 | $157,000 | $1,730,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $11,000 | -$81,579 | -$56,134 | $89,000 | $100,000 | $112,000 | $125,000 | $138,000 | $152,000 | $166,000 | $756,000 |
| cumulative roi | $109 | $81 | $88 | $103 | $116 | $128 | $138 | $149 | $159 | $168 | $1,000 |
Harbourwalk at Lakeview Village
Address: Mississauga, Ontario
Price Range: $1,240,000 - $2,525,000
Avail. suites: 10
1—3 bd
489—1786 SqFt