Suite number:
S0306 S B2
Project:
Address:
Oakville, Ontario
Developer:
Castleridge Homes
Property type:
condo
Bathrooms:
2
Bedrooms:
2
Size:
725 sqft
Occupancy Date:
Mar 2026
Price, CAD
$780,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
21.73%
Cumulative Return on Investment in Year 5
103.63%
Property Price at the End of Year 5
$1,006,000
Deposit Schedule
$5,000 at Signing
Total up to 2.5% in 30 days
$14,525
2.5% in 90 days
$19,525
2.5% in 180 days
$19,525
2.5% in 240 days
$19,525
5% on Occupancy
$39,050
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 | $40,000 | $43,000 | $45,000 | $47,000 | $50,000 | $52,000 | $55,000 | $58,000 | $61,000 | $64,000 | $515,000 |
| rent income | - | $12,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $28,000 | $29,000 | $215,000 |
| mortgage principal reduction | - | $6,000 | $11,000 | $12,000 | $12,000 | $13,000 | $13,000 | $14,000 | $14,000 | $15,000 | $110,000 |
| deposit interest | $3,000 | $2,000 | - | - | - | - | - | - | - | - | $5,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $44,000 | $87,000 | $78,000 | $82,000 | $86,000 | $90,000 | $94,000 | $98,000 | $103,000 | $108,000 | $869,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $78,000 | $39,000 | - | - | - | - | - | - | - | - | $117,000 |
| remaining balance payment | - | $39,000 | - | - | - | - | - | - | - | - | $39,000 |
| closing cost | - | $51,000 | - | - | - | - | - | - | - | - | $51,000 |
| operating expense | - | $6,000 | $10,000 | $10,000 | $11,000 | $11,000 | $11,000 | $12,000 | $12,000 | $12,000 | $95,000 |
| mortgage payment | - | $21,000 | $36,000 | $36,000 | $36,000 | $36,000 | $36,000 | $36,000 | $36,000 | $36,000 | $307,000 |
| total expense investment | $78,000 | $156,000 | $46,000 | $46,000 | $46,000 | $47,000 | $47,000 | $47,000 | $48,000 | $48,000 | $609,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$34,553 | -$68,740 | $32,000 | $36,000 | $39,000 | $43,000 | $47,000 | $51,000 | $55,000 | $60,000 | $260,000 |
| cumulative roi | $56 | $55 | $73 | $89 | $104 | $117 | $130 | $143 | $156 | $169 | $1,000 |
South Oakville’s Kerr Village is on the cusp of greatness. A robust community master plan calls for this easily accessible location near the QEW and just five minutes from the picturesque downtown waterfront. Here, twin condominium towers offering as...
Address: Oakville, Ontario
Price Range: $761,000 - $903,000
Avail. suites: 11
1—2.5 bd
591—1134 SqFt