Suite number:
C4I1/C4I2
Address:
Oakville, Ontario
Developer:
Mattamy Homes Canada
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1
Size:
460 sqft
Occupancy Date:
Mar 2028
Price, CAD
$549,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
20.03%
Cumulative Return on Investment in Year 5
96.34%
Property Price at the End of Year 5
$709,000
Deposit Schedule
$5,000 at Signing
Total up to 5% in 30 days
$27,500
2.5% in 120 days
$13,750
2.5% in 240 days
$13,750
5% on Occupancy
$27,500
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 | $29,000 | $30,000 | $32,000 | $33,000 | $35,000 | $37,000 | $39,000 | $41,000 | $43,000 | $45,000 | $363,000 |
| rent income | - | - | $6,000 | $11,000 | $12,000 | $12,000 | $13,000 | $13,000 | $14,000 | $14,000 | $94,000 |
| mortgage principal reduction | - | - | $4,000 | $7,000 | $7,000 | $8,000 | $8,000 | $8,000 | $9,000 | $9,000 | $61,000 |
| deposit interest | -$1,018 | $3,000 | $1,000 | - | - | - | - | - | - | - | $3,000 |
| gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
| total income return | $27,000 | $33,000 | $67,000 | $51,000 | $54,000 | $57,000 | $59,000 | $62,000 | $65,000 | $69,000 | $545,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $55,000 | - | $27,000 | - | - | - | - | - | - | - | $82,000 |
| remaining balance payment | - | - | $27,000 | - | - | - | - | - | - | - | $27,000 |
| closing cost | - | - | $48,000 | - | - | - | - | - | - | - | $48,000 |
| operating expense | - | - | $4,000 | $6,000 | $6,000 | $6,000 | $7,000 | $7,000 | $7,000 | $7,000 | $50,000 |
| mortgage payment | - | - | $16,000 | $28,000 | $28,000 | $28,000 | $28,000 | $28,000 | $28,000 | $28,000 | $209,000 |
| total expense investment | $55,000 | - | $123,000 | $34,000 | $34,000 | $34,000 | $34,000 | $34,000 | $34,000 | $35,000 | $416,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$27,499 | $33,000 | -$55,645 | $18,000 | $20,000 | $23,000 | $25,000 | $28,000 | $31,000 | $34,000 | $128,000 |
| cumulative roi | $52 | $110 | $73 | $85 | $96 | $106 | $116 | $125 | $133 | $142 | $1,000 |
ClockWork 4 at Upper Joshua Creek
Address: Oakville, Ontario
Price Range: $550,000 - $825,000
Avail. suites: 10
1—3 bd
460—868 SqFt