Suite number:
103 - E1033
Project:
Address:
Oakville, Ontario
Developer:
Greenpark Group
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
3
Size:
1033 sqft
Occupancy Date:
Apr 2025
Price, CAD
$1,012,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
20.62%
Cumulative Return on Investment in Year 5
99.18%
Property Price at the End of Year 5
$1,305,000
Deposit Schedule
$5,000 at Signing
Total up to 2.5% in 30 days
$25,323
12.5% on Occupancy
$126,613
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 | $53,000 | $55,000 | $58,000 | $61,000 | $65,000 | $68,000 | $71,000 | $75,000 | $79,000 | $83,000 | $668,000 |
| rent income | $30,000 | $37,000 | $39,000 | $41,000 | $42,000 | $44,000 | $46,000 | $48,000 | $50,000 | $52,000 | $430,000 |
| mortgage principal reduction | $10,000 | $13,000 | $14,000 | $14,000 | $15,000 | $16,000 | $16,000 | $17,000 | $18,000 | $19,000 | $153,000 |
| deposit interest | $33 | - | - | - | - | - | - | - | - | - | $33 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $117,000 | $106,000 | $111,000 | $116,000 | $122,000 | $128,000 | $134,000 | $140,000 | $147,000 | $154,000 | $1,276,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $152,000 | - | - | - | - | - | - | - | - | - | $152,000 |
| remaining balance payment | $51,000 | - | - | - | - | - | - | - | - | - | $51,000 |
| closing cost | $57,000 | - | - | - | - | - | - | - | - | - | $57,000 |
| operating expense | $12,000 | $15,000 | $15,000 | $15,000 | $16,000 | $16,000 | $16,000 | $17,000 | $17,000 | $18,000 | $157,000 |
| mortgage payment | $42,000 | $51,000 | $51,000 | $51,000 | $51,000 | $51,000 | $51,000 | $51,000 | $51,000 | $51,000 | $499,000 |
| total expense investment | $314,000 | $65,000 | $66,000 | $66,000 | $66,000 | $67,000 | $67,000 | $68,000 | $68,000 | $68,000 | $915,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$197,023 | $40,000 | $45,000 | $50,000 | $56,000 | $61,000 | $67,000 | $73,000 | $79,000 | $86,000 | $361,000 |
| cumulative roi | $31 | $50 | $68 | $84 | $99 | $114 | $129 | $144 | $159 | $175 | $1,000 |
The Post
Address: Oakville, Ontario
Price Range: $521,000 - $1,033,000
Avail. suites: 51
0—3.5 bd
428—1110 SqFt