Suite number:
1B+D - 707
Project:
Address:
Mississauga, Ontario
Developer:
Brixen Developments Inc
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1.5
Size:
695 sqft
Occupancy Date:
Dec 2026
Price, CAD
$869,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
21.64%
Cumulative Return on Investment in Year 5
99.31%
Property Price at the End of Year 5
$1,121,000
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 | $45,000 | $48,000 | $50,000 | $53,000 | $55,000 | $58,000 | $61,000 | $64,000 | $68,000 | $71,000 | $574,000 |
| rent income | - | - | $22,000 | $25,000 | $26,000 | $27,000 | $29,000 | $30,000 | $31,000 | $32,000 | $223,000 |
| mortgage principal reduction | - | - | $10,000 | $11,000 | $12,000 | $12,000 | $13,000 | $14,000 | $14,000 | $15,000 | $101,000 |
| deposit interest | $259 | $260 | $16 | - | - | - | - | - | - | - | $535 |
| gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
| total income return | $45,000 | $48,000 | $106,000 | $89,000 | $93,000 | $98,000 | $103,000 | $108,000 | $113,000 | $119,000 | $923,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $5,000 | - | - | - | - | - | - | - | - | - | $5,000 |
| remaining balance payment | - | - | $169,000 | - | - | - | - | - | - | - | $169,000 |
| closing cost | - | - | $54,000 | - | - | - | - | - | - | - | $54,000 |
| operating expense | - | - | $10,000 | $11,000 | $11,000 | $11,000 | $12,000 | $12,000 | $12,000 | $12,000 | $91,000 |
| mortgage payment | - | - | $40,000 | $44,000 | $44,000 | $44,000 | $44,000 | $44,000 | $44,000 | $44,000 | $345,000 |
| total expense investment | $5,000 | - | $273,000 | $54,000 | $55,000 | $55,000 | $55,000 | $55,000 | $56,000 | $56,000 | $664,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $40,000 | $48,000 | -$166,875 | $35,000 | $39,000 | $43,000 | $48,000 | $52,000 | $57,000 | $63,000 | $258,000 |
| cumulative roi | $907 | $2,000 | $70 | $85 | $99 | $112 | $124 | $136 | $148 | $160 | $4,000 |
Exhale Residences on Lakeshore
Address: Mississauga, Ontario
Price Range: $660,000 - $1,128,000
Avail. suites: 63
0—3 bd
390—985 SqFt