Suite number:
404 - C3D2
Address:
Oakville, Ontario
Developer:
Mattamy Homes Canada
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2
Size:
725 sqft
Occupancy Date:
Jun 2026
Price, CAD
$636,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
19.66%
Cumulative Return on Investment in Year 5
96.25%
Property Price at the End of Year 5
$821,000
Deposit Schedule
$5,000 at Signing
Total up to 2.5% in 30 days
$15,925
2.5% in 120 days
$15,925
5% on Occupancy
$31,850
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 | $33,000 | $35,000 | $37,000 | $39,000 | $41,000 | $43,000 | $45,000 | $47,000 | $50,000 | $52,000 | $420,000 |
| rent income | $2,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $29,000 | $30,000 | $230,000 |
| mortgage principal reduction | $641 | $8,000 | $8,000 | $9,000 | $9,000 | $10,000 | $10,000 | $10,000 | $11,000 | $12,000 | $87,000 |
| deposit interest | $867 | - | - | - | - | - | - | - | - | - | $867 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $36,000 | $88,000 | $67,000 | $70,000 | $74,000 | $77,000 | $81,000 | $85,000 | $89,000 | $94,000 | $762,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $64,000 | - | - | - | - | - | - | - | - | - | $64,000 |
| remaining balance payment | $64,000 | - | - | - | - | - | - | - | - | - | $64,000 |
| closing cost | $50,000 | - | - | - | - | - | - | - | - | - | $50,000 |
| operating expense | $794 | $10,000 | $10,000 | $10,000 | $10,000 | $10,000 | $11,000 | $11,000 | $11,000 | $11,000 | $95,000 |
| mortgage payment | $3,000 | $32,000 | $32,000 | $32,000 | $32,000 | $32,000 | $32,000 | $32,000 | $32,000 | $32,000 | $290,000 |
| total expense investment | $181,000 | $41,000 | $42,000 | $42,000 | $42,000 | $42,000 | $43,000 | $43,000 | $43,000 | $43,000 | $562,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$144,260 | $47,000 | $25,000 | $29,000 | $32,000 | $35,000 | $39,000 | $42,000 | $46,000 | $50,000 | $200,000 |
| cumulative roi | $19 | $52 | $68 | $82 | $96 | $109 | $122 | $135 | $148 | $162 | $994 |
ClockWork 3 at Upper Joshua Creek
Address: Oakville, Ontario
Price Range: $613,000 - $849,000
Avail. suites: 12
1—3 bd
483—876 SqFt