Suite number:
East - 13-A
Project:
Address:
Brampton, Ontario
Developer:
The Daniels Corporation
Property type:
condo
Floor plan:
Bathrooms:
1.5
Bedrooms:
2
Size:
701 sqft
Occupancy Date:
Jan 2026
Price, CAD
$732,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
18.42%
Cumulative Return on Investment in Year 5
90.33%
Property Price at the End of Year 5
$944,000
Deposit Schedule
$10,000 at Signing
Total up to 0% in 30 days
$10,000
2.5% on Occupancy
$18,323
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 | $38,000 | $40,000 | $42,000 | $44,000 | $47,000 | $49,000 | $52,000 | $54,000 | $57,000 | $60,000 | $484,000 |
| rent income | $14,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $28,000 | $30,000 | $240,000 |
| mortgage principal reduction | $6,000 | $9,000 | $10,000 | $10,000 | $11,000 | $11,000 | $12,000 | $12,000 | $13,000 | $14,000 | $108,000 |
| deposit interest | $142 | - | - | - | - | - | - | - | - | - | $142 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $82,000 | $71,000 | $74,000 | $78,000 | $81,000 | $85,000 | $90,000 | $94,000 | $98,000 | $103,000 | $856,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $28,000 | - | - | - | - | - | - | - | - | - | $28,000 |
| remaining balance payment | $118,000 | - | - | - | - | - | - | - | - | - | $118,000 |
| closing cost | $52,000 | - | - | - | - | - | - | - | - | - | $52,000 |
| operating expense | $7,000 | $10,000 | $10,000 | $11,000 | $11,000 | $11,000 | $11,000 | $12,000 | $12,000 | $12,000 | $106,000 |
| mortgage payment | $24,000 | $37,000 | $37,000 | $37,000 | $37,000 | $37,000 | $37,000 | $37,000 | $37,000 | $37,000 | $355,000 |
| total expense investment | $229,000 | $47,000 | $47,000 | $47,000 | $47,000 | $48,000 | $48,000 | $48,000 | $48,000 | $49,000 | $659,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$147,481 | $24,000 | $27,000 | $30,000 | $34,000 | $38,000 | $42,000 | $46,000 | $50,000 | $55,000 | $197,000 |
| cumulative roi | $32 | $49 | $64 | $78 | $90 | $102 | $114 | $125 | $136 | $148 | $939 |
Daniels MPV2
Address: Brampton, Ontario
Price Range: $528,000 - $972,000
Avail. suites: 24
0—3 bd
437—1346 SqFt