Suite number:
PH01 - Santorini
Address:
Mississauga, Ontario
Developer:
Camrost Felcorp
Property type:
condo
Floor plan:
Bathrooms:
2.5
Bedrooms:
2.5
Size:
1460 sqft
Occupancy Date:
Aug 2026
Price, CAD
$2,422,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
21.11%
Cumulative Return on Investment in Year 5
95.85%
Property Price at the End of Year 5
$3,121,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$121,145
2.5% in 180 days
$60,573
2.5% in 365 days
$60,573
10% on Occupancy
$242,290
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 | $126,000 | $133,000 | $139,000 | $147,000 | $154,000 | $162,000 | $171,000 | $180,000 | $189,000 | $199,000 | $1,599,000 |
| rent income | - | $42,000 | $53,000 | $55,000 | $57,000 | $60,000 | $62,000 | $65,000 | $68,000 | $71,000 | $534,000 |
| mortgage principal reduction | - | $25,000 | $31,000 | $33,000 | $34,000 | $36,000 | $38,000 | $39,000 | $41,000 | $43,000 | $320,000 |
| deposit interest | $7,000 | $3,000 | - | - | - | - | - | - | - | - | $11,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $133,000 | $227,000 | $223,000 | $234,000 | $246,000 | $258,000 | $271,000 | $284,000 | $298,000 | $313,000 | $2,488,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $182,000 | $303,000 | - | - | - | - | - | - | - | - | $485,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | $88,000 | - | - | - | - | - | - | - | - | $88,000 |
| operating expense | - | $17,000 | $21,000 | $21,000 | $22,000 | $23,000 | $23,000 | $24,000 | $24,000 | $25,000 | $200,000 |
| mortgage payment | - | $101,000 | $121,000 | $121,000 | $121,000 | $121,000 | $121,000 | $121,000 | $121,000 | $121,000 | $1,072,000 |
| total expense investment | $182,000 | $509,000 | $142,000 | $143,000 | $143,000 | $144,000 | $144,000 | $145,000 | $145,000 | $146,000 | $1,844,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$48,684 | -$281,688 | $81,000 | $92,000 | $103,000 | $114,000 | $126,000 | $139,000 | $153,000 | $167,000 | $645,000 |
| cumulative roi | $73 | $50 | $68 | $83 | $96 | $108 | $119 | $130 | $141 | $151 | $1,000 |
Exchange District Condos Phase 3 (EX3)
Address: Mississauga, Ontario
Price Range: $2,332,000 - $2,483,000
Avail. suites: 6
1—5 bd
420—7800 SqFt