Suite number:
PH01 - Santorini
Address:
Mississauga, Ontario
Developer:
Camrost Felcorp
Property type:
condo
Floor plan:
Bathrooms:
2.5
Bedrooms:
2.5
Size:
1460 sqft
Occupancy Date:
Aug 2026
Price, CAD
$2,422,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
20.89%
Cumulative Return on Investment in Year 5
94.77%
Property Price at the End of Year 5
$3,121,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$121,145
2.5% in 180 days
$60,573
12.5% on Occupancy
$302,863
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 | $126,000 | $133,000 | $139,000 | $147,000 | $154,000 | $162,000 | $171,000 | $180,000 | $189,000 | $199,000 | $1,599,000 |
| rent income | - | $47,000 | $53,000 | $55,000 | $58,000 | $60,000 | $63,000 | $65,000 | $68,000 | $71,000 | $540,000 |
| mortgage principal reduction | - | $27,000 | $31,000 | $33,000 | $34,000 | $36,000 | $38,000 | $40,000 | $42,000 | $44,000 | $324,000 |
| deposit interest | $7,000 | $207 | - | - | - | - | - | - | - | - | $8,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $133,000 | $231,000 | $224,000 | $235,000 | $246,000 | $258,000 | $271,000 | $285,000 | $299,000 | $313,000 | $2,495,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $182,000 | $303,000 | - | - | - | - | - | - | - | - | $485,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | $88,000 | - | - | - | - | - | - | - | - | $88,000 |
| operating expense | - | $19,000 | $21,000 | $22,000 | $22,000 | $23,000 | $23,000 | $24,000 | $24,000 | $25,000 | $202,000 |
| mortgage payment | - | $111,000 | $121,000 | $121,000 | $121,000 | $121,000 | $121,000 | $121,000 | $121,000 | $121,000 | $1,082,000 |
| total expense investment | $182,000 | $521,000 | $142,000 | $143,000 | $143,000 | $144,000 | $144,000 | $145,000 | $146,000 | $146,000 | $1,856,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$48,710 | -$289,674 | $81,000 | $92,000 | $103,000 | $115,000 | $127,000 | $140,000 | $153,000 | $167,000 | $639,000 |
| cumulative roi | $73 | $50 | $67 | $82 | $95 | $107 | $118 | $129 | $140 | $150 | $1,000 |
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