Suite number:
PH07 - St Tropez
Address:
Mississauga, Ontario
Developer:
Camrost Felcorp
Property type:
condo
Floor plan:
Bathrooms:
2.5
Bedrooms:
2.5
Size:
1435 sqft
Occupancy Date:
Aug 2026
Price, CAD
$2,482,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
20.45%
Cumulative Return on Investment in Year 5
93.14%
Property Price at the End of Year 5
$3,199,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$124,145
2.5% in 180 days
$62,073
12.5% on Occupancy
$310,363
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 | $129,000 | $136,000 | $143,000 | $150,000 | $158,000 | $166,000 | $175,000 | $184,000 | $194,000 | $204,000 | $1,639,000 |
| rent income | $4,000 | $50,000 | $52,000 | $55,000 | $57,000 | $60,000 | $62,000 | $65,000 | $68,000 | $70,000 | $543,000 |
| mortgage principal reduction | $2,000 | $31,000 | $32,000 | $34,000 | $35,000 | $37,000 | $39,000 | $41,000 | $43,000 | $45,000 | $340,000 |
| deposit interest | $7,000 | - | - | - | - | - | - | - | - | - | $7,000 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $166,000 | $217,000 | $228,000 | $239,000 | $251,000 | $263,000 | $276,000 | $290,000 | $304,000 | $319,000 | $2,552,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $497,000 | - | - | - | - | - | - | - | - | - | $497,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | $89,000 | - | - | - | - | - | - | - | - | - | $89,000 |
| operating expense | $2,000 | $21,000 | $21,000 | $22,000 | $22,000 | $23,000 | $23,000 | $24,000 | $24,000 | $25,000 | $205,000 |
| mortgage payment | $10,000 | $124,000 | $124,000 | $124,000 | $124,000 | $124,000 | $124,000 | $124,000 | $124,000 | $124,000 | $1,129,000 |
| total expense investment | $598,000 | $145,000 | $145,000 | $146,000 | $146,000 | $147,000 | $147,000 | $148,000 | $149,000 | $149,000 | $1,920,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$431,233 | $72,000 | $82,000 | $93,000 | $104,000 | $116,000 | $129,000 | $142,000 | $155,000 | $170,000 | $632,000 |
| cumulative roi | $28 | $49 | $66 | $80 | $93 | $105 | $116 | $127 | $137 | $147 | $948 |
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