Suite number:
102 C3C2
Address:
Oakville, Ontario
Developer:
Mattamy Homes Canada
Property type:
condo
Bathrooms:
2
Bedrooms:
2
Size:
730 sqft
Occupancy Date:
Jun 2026
Price, CAD
$914,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
22.21%
Cumulative Return on Investment in Year 5
103.83%
Property Price at the End of Year 5
$1,179,000
Deposit Schedule
$5,000 at Signing
Total up to 5% in 30 days
$40,750
2.5% in 180 days
$22,875
2.5% in 270 days
$22,875
5% on Occupancy
$45,750
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 | $64,000 | $68,000 | $71,000 | $75,000 | $604,000 |
| rent income | - | $5,000 | $22,000 | $23,000 | $23,000 | $24,000 | $26,000 | $27,000 | $28,000 | $29,000 | $206,000 |
| mortgage principal reduction | - | $3,000 | $13,000 | $14,000 | $14,000 | $15,000 | $15,000 | $16,000 | $17,000 | $17,000 | $123,000 |
| deposit interest | $3,000 | $3,000 | - | - | - | - | - | - | - | - | $7,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $51,000 | $86,000 | $87,000 | $91,000 | $96,000 | $100,000 | $105,000 | $110,000 | $116,000 | $121,000 | $964,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $91,000 | $46,000 | - | - | - | - | - | - | - | - | $137,000 |
| remaining balance payment | - | $46,000 | - | - | - | - | - | - | - | - | $46,000 |
| closing cost | - | $54,000 | - | - | - | - | - | - | - | - | $54,000 |
| operating expense | - | $3,000 | $10,000 | $11,000 | $11,000 | $12,000 | $12,000 | $12,000 | $13,000 | $13,000 | $96,000 |
| mortgage payment | - | $10,000 | $42,000 | $42,000 | $42,000 | $42,000 | $42,000 | $42,000 | $42,000 | $42,000 | $346,000 |
| total expense investment | $91,000 | $158,000 | $52,000 | $53,000 | $53,000 | $53,000 | $54,000 | $54,000 | $55,000 | $55,000 | $679,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$40,664 | -$72,433 | $35,000 | $39,000 | $43,000 | $47,000 | $51,000 | $56,000 | $61,000 | $66,000 | $285,000 |
| cumulative roi | $56 | $56 | $74 | $90 | $104 | $117 | $129 | $141 | $152 | $164 | $1,000 |
Unearth your unique moment in time. Nestled in the desirable Upper Joshua Creek, in the heart of North Oakville, ClockWork Condos 3 invites you to sync your lifestyle to its rhythmic cadence. Here, time's passage is defined by the moments that hold t...
Address: Oakville, Ontario
Price Range: $822,000 - $915,000
Avail. suites: 7
1—3 bd
483—876 SqFt