LiveEn Direct
Button CopyPathCircle CloseCircle Left ArrowArrow Down Icon GreyClosecirclecircleBurger
Image 1
Image 2
Image 3
$793,901

2 Beds

2 Baths

664 sqft

pd_664-472 Burnhamthorpe Rd W, Mississauga, ON, L5B 4M6

Mississauga ON, L5B 4M6

MLS® # PB1060-PD_664
Pd_664 - M6 Condos by Urban Capital

Property Features:

  • Bedrooms: 2.0
  • Bathrooms: 2.0
  • Floor Space (approx): 664

This listing content provided by Brokers PlaybookTM

Potential Investment Performance

Cumulative ROI

96.1%

Cumulative Market Appreciation

$219,340

Net Operating Income in Year 5

$12,520

Cash on Cash Return in Year 5

-14.7%

Assumptions

The information below is based on user inputs and general assumptions for informational purposes only. The outputs are not legal, financial, investment, or other advice. Review all fields for accuracy and consult an agent for guidance.

Mortgage Calculator

Mortgage
Purchase Price
$
Down Payment
%
$158,780
Mortgage Amount $635,121
Mortgage Payment
%
$3,295

Cash Flow Calculator

monthly
yearly
Income
Gross Rental Income
Powered By
$
Vacancy Rate
%
$
Other
$
Gross Operating Income $1,618
Operating Expenses
Management Fees
%
$
Property Tax
$
Repair Reserve
%
$
Insurance
$
Condo/Strata Fees
$
Total Operating Expenses $805
Net Operating Income $812
Debt Service
Mortgage Payment $3,295
Net Cash Flow -$2,482

Acquistion Costs

Deposit $158,779
Land Transfer Tax $12,353
Legal Fees $1,500
Adjustments $0
Development Charges $15,000
Down Payment Balance $1
Total Acquisition Costs $187,633

Deposit Schedule

With the Offer $10,000
Deposit @ 30 days $29,695
Deposit @ 0 days $39,695
Deposit @ 760 days $19,847
Deposit @ 1125 days $19,847
Due on Occupancy $39,695
Total Deposit $158,779
Closing Date Jan 1, 2029

Components of Return

Potential Returns

Year 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Investments
Deposits $79,390 - $19,847$59,542 - - - - - -
Closing Costs - - - $28,854 - - - - - -
Mortgage Paydown - - - $3,242$10,037$10,520$11,025$11,555$12,111$12,693
Total $79,390$0$19,847$91,638$10,037$10,520$11,025$11,555$12,111$12,693
Cash Invested $79,390$79,390$99,237$190,875$200,913$211,433$222,459$234,014$246,125$258,819
Rental Cash Flows
Rent and other income - - - $6,474$19,700$20,547$21,431$22,352$23,313$24,316
Operating Expenses - - - -$3,222-$9,744-$9,981-$10,224-$10,474-$10,731-$10,995
Mortgage Payment - - - -$13,181-$39,544-$39,544-$39,544-$39,544-$39,544-$39,544
Net Cash Flow - - - -$9,929-$29,589-$28,978-$28,338-$27,666-$26,962-$26,224
Returns
Property Price Appreciation $39,695$41,679$43,763$45,951$48,249$50,662$53,195$55,854$58,647$61,580
Mortgage Paydown - - - $3,242$10,037$10,520$11,025$11,555$12,111$12,693
Net Cash Flow - - - -$9,929-$29,589-$28,978-$28,338-$27,666-$26,962-$26,224
Total Return $39,695$41,679$43,763$39,264$28,698$32,203$35,882$39,743$43,796$48,048
Cumulative Return $39,695$81,374$125,138$164,403$193,101$225,304$261,187$300,931$344,727$392,776
Investment Metrics
Cumulative ROI 50.0% 102.5% 126.1% 86.1% 96.1% 106.6% 117.4% 128.6% 140.1% 151.8%
Cash On Cash - - - -5.2% -14.7% -13.7% -12.7% -11.8% -11.0% -10.1%

Location of pd_664-472 Burnhamthorpe Rd W, Mississauga, ON, L5B 4M6

Demographic Information of pd_664-472 Burnhamthorpe Rd W, Mississauga, ON, L5B 4M6

Life Stage

Young Families

Employment Type

Service Sector/White Collar

Average Household Income

$97,423.03

Average Number of Children

1.63

Household Population

Household Structure

Age of Population

Education

Education Level

No certificate/diploma/degree

14.51 %

High school certificate or equivalent

23.81 %

Apprenticeship trade certificate/diploma

4.23 %

College/non-university certificate

13.98 %

University certificate (below bachelor)

2.78 %

University Degree

40.69 %

Commuter

Travel To Work

By Car

82.7 %

By Public Transit

10.6 %

By Walking

3.85 %

By Bicycle

0.06 %

By Other Methods

2.79 %

Cultural Diversity

Knowledge of Official Language

Mother Tongue

Building Information

Building Type

Apartments (Low and High Rise)

76.67 %

Houses

23.33 %

Own Vs. Rent