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:
Mar 2026
Price, CAD
$612,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
19.05%
Cumulative Return on Investment in Year 5
94.70%
Property Price at the End of Year 5
$790,000
Deposit Schedule
$5,000 at Signing
Total up to 2.5% in 30 days
$15,325
2.5% in 120 days
$15,325
5% on Occupancy
$30,650
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 | $32,000 | $34,000 | $35,000 | $37,000 | $39,000 | $41,000 | $43,000 | $45,000 | $48,000 | $50,000 | $405,000 |
| rent income | $12,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $28,000 | $29,000 | $30,000 | $242,000 |
| mortgage principal reduction | $4,000 | $8,000 | $8,000 | $9,000 | $9,000 | $9,000 | $10,000 | $10,000 | $11,000 | $11,000 | $90,000 |
| deposit interest | $77 | - | - | - | - | - | - | - | - | - | $77 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $72,000 | $63,000 | $66,000 | $69,000 | $72,000 | $76,000 | $79,000 | $83,000 | $87,000 | $92,000 | $760,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $61,000 | - | - | - | - | - | - | - | - | - | $61,000 |
| remaining balance payment | $61,000 | - | - | - | - | - | - | - | - | - | $61,000 |
| closing cost | $49,000 | - | - | - | - | - | - | - | - | - | $49,000 |
| operating expense | $5,000 | $9,000 | $10,000 | $10,000 | $10,000 | $10,000 | $11,000 | $11,000 | $11,000 | $11,000 | $99,000 |
| mortgage payment | $18,000 | $31,000 | $31,000 | $31,000 | $31,000 | $31,000 | $31,000 | $31,000 | $31,000 | $31,000 | $294,000 |
| total expense investment | $195,000 | $40,000 | $40,000 | $41,000 | $41,000 | $41,000 | $41,000 | $42,000 | $42,000 | $42,000 | $565,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$122,771 | $23,000 | $25,000 | $28,000 | $31,000 | $35,000 | $38,000 | $42,000 | $46,000 | $50,000 | $195,000 |
| cumulative roi | $33 | $51 | $66 | $81 | $95 | $108 | $121 | $134 | $147 | $161 | $998 |
ClockWork 3 at Upper Joshua Creek
Address: Oakville, Ontario
Price Range: $511,000 - $849,000
Avail. suites: 11
1—3 bd
483—876 SqFt