Suite number:
2MM
Project:
Address:
Mississauga, Ontario
Developer:
Tridel
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2
Size:
868 sqft
Occupancy Date:
Jun 2028
Price, CAD
$1,240,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
24.94%
Cumulative Return on Investment in Year 5
115.89%
Property Price at the End of Year 5
$1,598,000
Deposit Schedule
$5 at Signing
Total up to 5% in 120 days
$62,000
5% in 365 days
$62,000
5% on Occupancy
$62,000
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 | $64,000 | $68,000 | $71,000 | $75,000 | $79,000 | $83,000 | $87,000 | $92,000 | $97,000 | $102,000 | $819,000 |
| rent income | - | - | $2,000 | $25,000 | $27,000 | $28,000 | $29,000 | $30,000 | $31,000 | $33,000 | $205,000 |
| mortgage principal reduction | - | - | $1,000 | $15,000 | $16,000 | $17,000 | $18,000 | $19,000 | $19,000 | $20,000 | $126,000 |
| deposit interest | $6,000 | $13,000 | $8,000 | - | - | - | - | - | - | - | $27,000 |
| gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
| total income return | $71,000 | $81,000 | $107,000 | $116,000 | $122,000 | $128,000 | $134,000 | $141,000 | $148,000 | $155,000 | $1,201,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $124,000 | $62,000 | - | - | - | - | - | - | - | - | $186,000 |
| remaining balance payment | - | - | $62,000 | - | - | - | - | - | - | - | $62,000 |
| closing cost | - | - | $62,000 | - | - | - | - | - | - | - | $62,000 |
| operating expense | - | - | $1,000 | $13,000 | $14,000 | $14,000 | $14,000 | $15,000 | $15,000 | $15,000 | $101,000 |
| mortgage payment | - | - | $5,000 | $62,000 | $62,000 | $62,000 | $62,000 | $62,000 | $62,000 | $62,000 | $440,000 |
| total expense investment | $124,000 | $62,000 | $130,000 | $75,000 | $76,000 | $76,000 | $76,000 | $77,000 | $77,000 | $77,000 | $850,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$53,067 | $19,000 | -$23,243 | $41,000 | $46,000 | $52,000 | $58,000 | $64,000 | $71,000 | $78,000 | $351,000 |
| cumulative roi | $57 | $82 | $91 | $104 | $116 | $126 | $136 | $145 | $154 | $162 | $1,000 |
Harbourwalk at Lakeview Village
Address: Mississauga, Ontario
Price Range: $1,240,000 - $2,525,000
Avail. suites: 10
1—3 bd
489—1786 SqFt