Suite number:
A-271
Project:
Address:
Mississauga, Ontario
Developer:
Urban Capital
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
0
Size:
1902 sqft
Occupancy Date:
Jan 2029
Price, CAD
$440,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
23.99%
Cumulative Return on Investment in Year 5
119.72%
Property Price at the End of Year 5
$568,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$22,045
5% in 241 days
$22,045
2.5% in 760 days
$11,023
2.5% in 1125 days
$11,023
5% on Occupancy
$22,045
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 | $23,000 | $24,000 | $25,000 | $27,000 | $28,000 | $30,000 | $31,000 | $33,000 | $34,000 | $36,000 | $291,000 |
| rent income | - | - | - | $25,000 | $34,000 | $36,000 | $37,000 | $39,000 | $41,000 | $43,000 | $255,000 |
| mortgage principal reduction | - | - | - | $4,000 | $6,000 | $6,000 | $6,000 | $7,000 | $7,000 | $7,000 | $42,000 |
| deposit interest | $998 | $2,000 | $3,000 | $1,000 | - | - | - | - | - | - | $7,000 |
| gst hst rebate | - | - | - | $24,000 | - | - | - | - | - | - | $24,000 |
| total income return | $24,000 | $26,000 | $28,000 | $81,000 | $68,000 | $71,000 | $75,000 | $78,000 | $82,000 | $86,000 | $620,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $44,000 | - | $11,000 | $33,000 | - | - | - | - | - | - | $88,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | $46,000 | - | - | - | - | - | - | $46,000 |
| operating expense | - | - | - | $15,000 | $20,000 | $21,000 | $21,000 | $22,000 | $22,000 | $23,000 | $145,000 |
| mortgage payment | - | - | - | $17,000 | $22,000 | $22,000 | $22,000 | $22,000 | $22,000 | $22,000 | $149,000 |
| total expense investment | $44,000 | - | $11,000 | $111,000 | $43,000 | $43,000 | $43,000 | $44,000 | $44,000 | $45,000 | $428,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$20,231 | $26,000 | $17,000 | -$29,417 | $26,000 | $28,000 | $31,000 | $34,000 | $38,000 | $41,000 | $192,000 |
| cumulative roi | $54 | $114 | $142 | $102 | $120 | $138 | $157 | $177 | $198 | $221 | $1,000 |
M6 Condos
Address: Mississauga, Ontario
Price Range: $441,000 - $1,064,000
Avail. suites: 50
0—3.5 bd
313—1902 SqFt