Suite number:
PH02 - Moscow
Address:
Mississauga, Ontario
Developer:
Camrost Felcorp
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2.5
Size:
1425 sqft
Occupancy Date:
Aug 2026
Price, CAD
$2,332,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
20.61%
Cumulative Return on Investment in Year 5
94.03%
Property Price at the End of Year 5
$3,005,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$116,645
2.5% in 180 days
$58,323
12.5% on Occupancy
$291,613
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 | $121,000 | $128,000 | $134,000 | $141,000 | $149,000 | $156,000 | $164,000 | $173,000 | $182,000 | $191,000 | $1,540,000 |
| rent income | $4,000 | $50,000 | $52,000 | $54,000 | $57,000 | $59,000 | $62,000 | $64,000 | $67,000 | $70,000 | $539,000 |
| mortgage principal reduction | $2,000 | $29,000 | $30,000 | $32,000 | $33,000 | $35,000 | $37,000 | $38,000 | $40,000 | $42,000 | $319,000 |
| deposit interest | $7,000 | - | - | - | - | - | - | - | - | - | $7,000 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $158,000 | $206,000 | $217,000 | $227,000 | $239,000 | $250,000 | $263,000 | $276,000 | $289,000 | $304,000 | $2,429,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $467,000 | - | - | - | - | - | - | - | - | - | $467,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | $85,000 | - | - | - | - | - | - | - | - | - | $85,000 |
| operating expense | $2,000 | $20,000 | $21,000 | $21,000 | $21,000 | $22,000 | $23,000 | $23,000 | $24,000 | $24,000 | $200,000 |
| mortgage payment | $10,000 | $117,000 | $117,000 | $117,000 | $117,000 | $117,000 | $117,000 | $117,000 | $117,000 | $117,000 | $1,061,000 |
| total expense investment | $563,000 | $137,000 | $137,000 | $138,000 | $138,000 | $139,000 | $139,000 | $140,000 | $140,000 | $141,000 | $1,813,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$405,196 | $70,000 | $79,000 | $90,000 | $100,000 | $112,000 | $123,000 | $136,000 | $149,000 | $163,000 | $616,000 |
| cumulative roi | $28 | $49 | $66 | $81 | $94 | $106 | $118 | $129 | $139 | $150 | $960 |
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