Suite number:
311 - C3I1
Address:
Oakville, Ontario
Developer:
Mattamy Homes Canada
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1.5
Size:
546 sqft
Occupancy Date:
Mar 2026
Price, CAD
$510,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
19.32%
Cumulative Return on Investment in Year 5
97.97%
Property Price at the End of Year 5
$658,000
Deposit Schedule
$5,000 at Signing
Total up to 2.5% in 30 days
$12,775
2.5% in 120 days
$12,775
5% on Occupancy
$25,550
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 | $26,000 | $28,000 | $29,000 | $31,000 | $33,000 | $34,000 | $36,000 | $38,000 | $40,000 | $42,000 | $337,000 |
| rent income | $11,000 | $20,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $221,000 |
| mortgage principal reduction | $4,000 | $6,000 | $7,000 | $7,000 | $7,000 | $8,000 | $8,000 | $9,000 | $9,000 | $9,000 | $75,000 |
| deposit interest | $64 | - | - | - | - | - | - | - | - | - | $64 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $65,000 | $54,000 | $57,000 | $59,000 | $62,000 | $65,000 | $68,000 | $72,000 | $75,000 | $79,000 | $657,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $51,000 | - | - | - | - | - | - | - | - | - | $51,000 |
| remaining balance payment | $51,000 | - | - | - | - | - | - | - | - | - | $51,000 |
| closing cost | $47,000 | - | - | - | - | - | - | - | - | - | $47,000 |
| operating expense | $4,000 | $8,000 | $8,000 | $8,000 | $8,000 | $8,000 | $9,000 | $9,000 | $9,000 | $9,000 | $80,000 |
| mortgage payment | $15,000 | $26,000 | $26,000 | $26,000 | $26,000 | $26,000 | $26,000 | $26,000 | $26,000 | $26,000 | $245,000 |
| total expense investment | $169,000 | $33,000 | $33,000 | $34,000 | $34,000 | $34,000 | $34,000 | $34,000 | $35,000 | $35,000 | $475,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$103,405 | $21,000 | $23,000 | $26,000 | $28,000 | $31,000 | $34,000 | $37,000 | $41,000 | $44,000 | $182,000 |
| cumulative roi | $35 | $52 | $68 | $83 | $98 | $112 | $127 | $141 | $157 | $172 | $1,000 |
ClockWork 3 at Upper Joshua Creek
Address: Oakville, Ontario
Price Range: $511,000 - $849,000
Avail. suites: 11
1—3 bd
483—876 SqFt