Suite number:
631
Project:
Address:
Oakville, Ontario
Developer:
Distrikt Developments
Property type:
condo
Bathrooms:
1
Bedrooms:
1
Size:
545 sqft
Occupancy Date:
Jan 2025
Price, CAD
$539,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
17.19%
Cumulative Return on Investment in Year 5
87.46%
Property Price at the End of Year 5
$696,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$26,995
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 | $28,000 | $30,000 | $31,000 | $33,000 | $34,000 | $36,000 | $38,000 | $40,000 | $42,000 | $44,000 | $356,000 |
| rent income | $12,000 | $13,000 | $14,000 | $14,000 | $15,000 | $16,000 | $16,000 | $17,000 | $18,000 | $19,000 | $154,000 |
| mortgage principal reduction | $6,000 | $7,000 | $8,000 | $8,000 | $8,000 | $9,000 | $9,000 | $10,000 | $10,000 | $10,000 | $85,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $70,000 | $50,000 | $52,000 | $55,000 | $58,000 | $61,000 | $64,000 | $67,000 | $70,000 | $73,000 | $619,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $27,000 | - | - | - | - | - | - | - | - | - | $27,000 |
| remaining balance payment | $81,000 | - | - | - | - | - | - | - | - | - | $81,000 |
| closing cost | $46,000 | - | - | - | - | - | - | - | - | - | $46,000 |
| operating expense | $6,000 | $7,000 | $7,000 | $7,000 | $8,000 | $8,000 | $8,000 | $8,000 | $9,000 | $9,000 | $76,000 |
| mortgage payment | $24,000 | $26,000 | $26,000 | $26,000 | $26,000 | $26,000 | $26,000 | $26,000 | $26,000 | $26,000 | $260,000 |
| total expense investment | $184,000 | $33,000 | $33,000 | $34,000 | $34,000 | $34,000 | $34,000 | $35,000 | $35,000 | $35,000 | $491,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$114,367 | $17,000 | $19,000 | $21,000 | $24,000 | $27,000 | $29,000 | $32,000 | $35,000 | $38,000 | $128,000 |
| cumulative roi | $34 | $50 | $64 | $76 | $87 | $98 | $109 | $119 | $129 | $139 | $904 |
Distrikt Trailside 2.0
Address: Oakville, Ontario
Price Range: $500,000 - $1,150,000
Avail. suites: 22
1—3 bd
484—1280 SqFt