Suite number:
Darwin
Project:
Address:
Mississauga, Ontario
Developer:
YYZed Project Management Inc.
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2.5
Size:
1357 sqft
Occupancy Date:
Sep 2025
Price, CAD
$1,543,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
21.22%
Cumulative Return on Investment in Year 5
97.89%
Property Price at the End of Year 5
$1,990,000
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 | $81,000 | $84,000 | $89,000 | $93,000 | $98,000 | $103,000 | $109,000 | $115,000 | $120,000 | $127,000 | $1,020,000 |
| rent income | $8,000 | $48,000 | $50,000 | $52,000 | $54,000 | $56,000 | $59,000 | $61,000 | $64,000 | $67,000 | $519,000 |
| mortgage principal reduction | $3,000 | $19,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $26,000 | $27,000 | $28,000 | $214,000 |
| deposit interest | $195 | - | - | - | - | - | - | - | - | - | $195 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $116,000 | $151,000 | $159,000 | $167,000 | $175,000 | $183,000 | $192,000 | $201,000 | $211,000 | $222,000 | $1,777,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $5,000 | - | - | - | - | - | - | - | - | - | $5,000 |
| remaining balance payment | $304,000 | - | - | - | - | - | - | - | - | - | $304,000 |
| closing cost | $68,000 | - | - | - | - | - | - | - | - | - | $68,000 |
| operating expense | $3,000 | $20,000 | $20,000 | $21,000 | $21,000 | $22,000 | $22,000 | $23,000 | $23,000 | $24,000 | $198,000 |
| mortgage payment | $13,000 | $77,000 | $77,000 | $77,000 | $77,000 | $77,000 | $77,000 | $77,000 | $77,000 | $77,000 | $709,000 |
| total expense investment | $393,000 | $97,000 | $97,000 | $98,000 | $98,000 | $99,000 | $99,000 | $100,000 | $101,000 | $101,000 | $1,284,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$276,841 | $54,000 | $61,000 | $69,000 | $76,000 | $84,000 | $93,000 | $102,000 | $111,000 | $121,000 | $494,000 |
| cumulative roi | $28 | $49 | $67 | $83 | $98 | $112 | $125 | $139 | $152 | $166 | $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