Suite number:

1B+D (Terrace)

Address:
Mississauga, Ontario
Developer:
Brixen Developments Inc
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1.5
Size:
695 sqft
Occupancy Date:
Sep 2026
Price, CAD
$869,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5

20.08%

Cumulative Return on Investment in Year 5

96.10%

Property Price at the End of Year 5

$1,121,000

Deposit Schedule
$5,000 at Signing
Total up to 2.5% in 30 days
$21,748
2.5% in 120 days
$21,748
2.5% in 210 days
$21,748
2.5% in 300 days
$21,748
10% on Occupancy
$86,990
Net Gain (Loss)
Get Expert Advice
Property Price Appreciation
Investment Details (10-Year Period)
Income/Return
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
property price appreciation$45,000$48,000$50,000$53,000$55,000$58,000$61,000$65,000$68,000$71,000$575,000
rent income-$24,000$25,000$26,000$28,000$29,000$30,000$31,000$33,000$34,000$260,000
mortgage principal reduction-$11,000$11,000$12,000$12,000$13,000$14,000$14,000$15,000$16,000$118,000
deposit interest$3,000---------$3,000
gst hst rebate-$24,000--------$24,000
total income return$48,000$107,000$87,000$91,000$95,000$100,000$105,000$110,000$115,000$121,000$979,000
Expense/ Investment
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
deposit$174,000---------$174,000
remaining balance payment-----------
closing cost$54,000---------$54,000
operating expense-$11,000$11,000$11,000$11,000$12,000$12,000$12,000$12,000$13,000$105,000
mortgage payment-$44,000$44,000$44,000$44,000$44,000$44,000$44,000$44,000$44,000$392,000
total expense investment$228,000$54,000$54,000$55,000$55,000$55,000$55,000$56,000$56,000$56,000$725,000
Other
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
net gain loss-$179,885$52,000$32,000$36,000$40,000$45,000$49,000$54,000$59,000$65,000$254,000
cumulative roi$22$52$68$83$96$109$121$133$144$156$983
Exhale Residences on Lakeshore
Address: Mississauga, Ontario
Price Range: $682,000 - $1,400,000
Avail. suites: 106
0—3.5 bd
390—1710 SqFt