Suite number:
The Brookfield
Project:
Address:
Oakville, Ontario
Developer:
Rise Developments
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
3
Size:
1121 sqft
Occupancy Date:
Jul 2026
Price, CAD
$1,618,990
Available
ROI
14,97%
Monthly Expenses
- condo fees— $460
- property taxes— $405
- property management— $202
- repairs and maintenance— $101
Total: $1,167
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
22.06%
Cumulative Return on Investment in Year 5
98.86%
Property Price at the End of Year 5
$2,086,000
Deposit Schedule
$10,000 at Signing
Net Gain (Loss)
- Net Gain Loss
Get Expert Advice
Property Price Appreciation
- 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 | $84,000 | $89,000 | $93,000 | $98,000 | $103,000 | $108,000 | $114,000 | $120,000 | $126,000 | $133,000 | $1,068,000 |
| rent income | - | $13,000 | $40,000 | $41,000 | $43,000 | $45,000 | $47,000 | $49,000 | $51,000 | $53,000 | $383,000 |
| mortgage principal reduction | - | $7,000 | $20,000 | $21,000 | $22,000 | $23,000 | $25,000 | $26,000 | $27,000 | $28,000 | $199,000 |
| deposit interest | $518 | $336 | - | - | - | - | - | - | - | - | $854 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $84,000 | $132,000 | $153,000 | $161,000 | $169,000 | $177,000 | $186,000 | $195,000 | $204,000 | $214,000 | $1,676,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $10,000 | - | - | - | - | - | - | - | - | - | $10,000 |
| remaining balance payment | - | $314,000 | - | - | - | - | - | - | - | - | $314,000 |
| closing cost | - | $69,000 | - | - | - | - | - | - | - | - | $69,000 |
| operating expense | - | $5,000 | $14,000 | $14,000 | $15,000 | $15,000 | $16,000 | $16,000 | $16,000 | $17,000 | $128,000 |
| mortgage payment | - | $27,000 | $81,000 | $81,000 | $81,000 | $81,000 | $81,000 | $81,000 | $81,000 | $81,000 | $676,000 |
| total expense investment | $10,000 | $415,000 | $95,000 | $96,000 | $96,000 | $96,000 | $97,000 | $97,000 | $97,000 | $98,000 | $1,196,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $74,000 | -$282,352 | $58,000 | $65,000 | $73,000 | $81,000 | $89,000 | $98,000 | $107,000 | $117,000 | $479,000 |
| cumulative roi | $845 | $50 | $69 | $85 | $99 | $112 | $124 | $136 | $148 | $160 | $2,000 |
The Deane
Address: Oakville, Ontario
Price Range: $1,194,000 - $1,822,000
Avail. suites: 9
1—3.5 bd
636—1594 SqFt
Proforma Calculator
80% of Original Price
Options for changing mortgage terms
The rental rate per square foot.