Suite number:

S0306 - S-B2

Address:
Oakville, Ontario
Developer:
Castleridge Homes
Property type:
condo
Floor plan:
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

19.90%

Cumulative Return on Investment in Year 5

95.72%

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
$19,525
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
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
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-$18,000$22,000$23,000$24,000$25,000$26,000$27,000$28,000$29,000$222,000
mortgage principal reduction-$8,000$10,000$11,000$11,000$12,000$12,000$13,000$13,000$14,000$103,000
deposit interest$3,000$416--------$3,000
gst hst rebate-$24,000--------$24,000
total income return$44,000$93,000$77,000$81,000$85,000$89,000$93,000$98,000$103,000$108,000$868,000
Expense/ Investment
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
deposit$78,000$39,000--------$117,000
remaining balance payment-$39,000--------$39,000
closing cost-$53,000--------$53,000
operating expense-$8,000$10,000$10,000$10,000$11,000$11,000$11,000$11,000$12,000$95,000
mortgage payment-$33,000$39,000$39,000$39,000$39,000$39,000$39,000$39,000$39,000$345,000
total expense investment$78,000$171,000$49,000$49,000$50,000$50,000$50,000$50,000$51,000$51,000$649,000
Other
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
net gain loss-$34,563-$78,629$28,000$31,000$35,000$39,000$43,000$47,000$52,000$57,000$219,000
cumulative roi$56$52$69$83$96$108$120$131$142$153$1,000
Gemini Condos
Address: Oakville, Ontario
Price Range: $751,000 - $1,110,000
Avail. suites: 12
1—2.5 bd
591—1134 SqFt