Suite number:
S0409 S A
Project:
Address:
Oakville, Ontario
Developer:
Castleridge Homes
Property type:
condo
Bathrooms:
2
Bedrooms:
2.5
Size:
791 sqft
Occupancy Date:
Mar 2026
Price, CAD
$872,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
23.06%
Cumulative Return on Investment in Year 5
109.03%
Property Price at the End of Year 5
$1,125,000
Deposit Schedule
$5,000 at Signing
Total up to 2.5% in 30 days
$16,825
2.5% in 90 days
$21,825
2.5% in 180 days
$21,825
2.5% in 240 days
$21,825
5% on Occupancy
$43,650
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 | $45,000 | $48,000 | $50,000 | $53,000 | $56,000 | $58,000 | $62,000 | $65,000 | $68,000 | $72,000 | $576,000 |
| rent income | - | $16,000 | $28,000 | $30,000 | $31,000 | $32,000 | $34,000 | $35,000 | $37,000 | $38,000 | $281,000 |
| mortgage principal reduction | - | $7,000 | $13,000 | $13,000 | $14,000 | $14,000 | $15,000 | $15,000 | $16,000 | $17,000 | $123,000 |
| deposit interest | $3,000 | $2,000 | - | - | - | - | - | - | - | - | $5,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $49,000 | $97,000 | $91,000 | $96,000 | $100,000 | $105,000 | $110,000 | $115,000 | $121,000 | $126,000 | $1,010,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $87,000 | $44,000 | - | - | - | - | - | - | - | - | $131,000 |
| remaining balance payment | - | $44,000 | - | - | - | - | - | - | - | - | $44,000 |
| closing cost | - | $53,000 | - | - | - | - | - | - | - | - | $53,000 |
| operating expense | - | $7,000 | $11,000 | $12,000 | $12,000 | $12,000 | $13,000 | $13,000 | $14,000 | $14,000 | $108,000 |
| mortgage payment | - | $23,000 | $40,000 | $40,000 | $40,000 | $40,000 | $40,000 | $40,000 | $40,000 | $40,000 | $343,000 |
| total expense investment | $87,000 | $170,000 | $51,000 | $52,000 | $52,000 | $53,000 | $53,000 | $53,000 | $54,000 | $54,000 | $679,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$38,624 | -$73,250 | $40,000 | $44,000 | $48,000 | $52,000 | $57,000 | $62,000 | $67,000 | $72,000 | $331,000 |
| cumulative roi | $56 | $55 | $75 | $92 | $109 | $125 | $140 | $155 | $171 | $186 | $1,000 |
South Oakville’s Kerr Village is on the cusp of greatness. A robust community master plan calls for this easily accessible location near the QEW and just five minutes from the picturesque downtown waterfront. Here, twin condominium towers offering as...
Address: Oakville, Ontario
Price Range: $761,000 - $903,000
Avail. suites: 11
1—2.5 bd
591—1134 SqFt