Suite number:
102 - C3C2
Address:
Oakville, Ontario
Developer:
Mattamy Homes Canada
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2
Size:
730 sqft
Occupancy Date:
Jun 2026
Price, CAD
$915,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
19.40%
Cumulative Return on Investment in Year 5
92.39%
Property Price at the End of Year 5
$1,180,000
Deposit Schedule
$5,000 at Signing
Total up to 5% in 30 days
$45,800
2.5% in 180 days
$22,900
2.5% in 270 days
$22,900
5% on Occupancy
$45,800
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 | $47,000 | $50,000 | $53,000 | $55,000 | $58,000 | $61,000 | $65,000 | $68,000 | $71,000 | $75,000 | $605,000 |
| rent income | - | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $29,000 | $30,000 | $229,000 |
| mortgage principal reduction | - | $11,000 | $12,000 | $12,000 | $13,000 | $14,000 | $14,000 | $15,000 | $16,000 | $17,000 | $124,000 |
| deposit interest | $3,000 | - | - | - | - | - | - | - | - | - | $3,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $51,000 | $107,000 | $87,000 | $91,000 | $96,000 | $100,000 | $105,000 | $110,000 | $116,000 | $122,000 | $984,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $137,000 | - | - | - | - | - | - | - | - | - | $137,000 |
| remaining balance payment | $46,000 | - | - | - | - | - | - | - | - | - | $46,000 |
| closing cost | $55,000 | - | - | - | - | - | - | - | - | - | $55,000 |
| operating expense | - | $10,000 | $11,000 | $11,000 | $11,000 | $11,000 | $12,000 | $12,000 | $12,000 | $13,000 | $103,000 |
| mortgage payment | - | $46,000 | $46,000 | $46,000 | $46,000 | $46,000 | $46,000 | $46,000 | $46,000 | $46,000 | $413,000 |
| total expense investment | $238,000 | $56,000 | $57,000 | $57,000 | $57,000 | $57,000 | $58,000 | $58,000 | $58,000 | $58,000 | $754,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$187,810 | $50,000 | $30,000 | $34,000 | $39,000 | $43,000 | $48,000 | $53,000 | $58,000 | $63,000 | $230,000 |
| cumulative roi | $22 | $51 | $67 | $80 | $92 | $104 | $115 | $125 | $135 | $146 | $936 |
ClockWork 3 at Upper Joshua Creek
Address: Oakville, Ontario
Price Range: $823,000 - $916,000
Avail. suites: 11
1—3 bd
483—876 SqFt