Suite number:
215- C3A2
Address:
Oakville, Ontario
Developer:
Mattamy Homes Canada
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2
Size:
714 sqft
Occupancy Date:
Jun 2026
Price, CAD
$822,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
20.18%
Cumulative Return on Investment in Year 5
95.15%
Property Price at the End of Year 5
$1,060,000
Deposit Schedule
$5,000 at Signing
Total up to 5% in 30 days
$41,150
2.5% in 180 days
$20,575
2.5% in 270 days
$20,575
5% on Occupancy
$41,150
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 | $43,000 | $45,000 | $47,000 | $50,000 | $52,000 | $55,000 | $58,000 | $61,000 | $64,000 | $68,000 | $543,000 |
| rent income | - | $10,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $29,000 | $209,000 |
| mortgage principal reduction | - | $5,000 | $10,000 | $11,000 | $11,000 | $12,000 | $13,000 | $13,000 | $14,000 | $14,000 | $104,000 |
| deposit interest | $143 | $2,000 | - | - | - | - | - | - | - | - | $2,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $43,000 | $86,000 | $79,000 | $83,000 | $87,000 | $91,000 | $96,000 | $101,000 | $105,000 | $111,000 | $882,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $82,000 | $41,000 | - | - | - | - | - | - | - | - | $123,000 |
| remaining balance payment | - | $41,000 | - | - | - | - | - | - | - | - | $41,000 |
| closing cost | - | $53,000 | - | - | - | - | - | - | - | - | $53,000 |
| operating expense | - | $5,000 | $10,000 | $10,000 | $11,000 | $11,000 | $11,000 | $11,000 | $12,000 | $12,000 | $92,000 |
| mortgage payment | - | $21,000 | $41,000 | $41,000 | $41,000 | $41,000 | $41,000 | $41,000 | $41,000 | $41,000 | $350,000 |
| total expense investment | $82,000 | $161,000 | $51,000 | $52,000 | $52,000 | $52,000 | $52,000 | $53,000 | $53,000 | $53,000 | $661,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$39,482 | -$74,959 | $28,000 | $31,000 | $35,000 | $39,000 | $44,000 | $48,000 | $53,000 | $58,000 | $221,000 |
| cumulative roi | $52 | $52 | $68 | $82 | $95 | $107 | $118 | $129 | $140 | $151 | $994 |
ClockWork 3 at Upper Joshua Creek
Address: Oakville, Ontario
Price Range: $823,000 - $916,000
Avail. suites: 11
1—3 bd
483—876 SqFt