Suite number:
107 - D916
Project:
Address:
Oakville, Ontario
Developer:
Greenpark Group
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2.5
Size:
916 sqft
Occupancy Date:
Apr 2025
Price, CAD
$967,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
20.04%
Cumulative Return on Investment in Year 5
96.69%
Property Price at the End of Year 5
$1,247,000
Deposit Schedule
$5,000 at Signing
Total up to 2.5% in 30 days
$24,198
12.5% on Occupancy
$120,988
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 | $50,000 | $53,000 | $56,000 | $59,000 | $62,000 | $65,000 | $68,000 | $72,000 | $75,000 | $79,000 | $639,000 |
| rent income | $27,000 | $33,000 | $35,000 | $36,000 | $38,000 | $39,000 | $41,000 | $43,000 | $44,000 | $46,000 | $382,000 |
| mortgage principal reduction | $10,000 | $12,000 | $13,000 | $14,000 | $14,000 | $15,000 | $16,000 | $17,000 | $17,000 | $18,000 | $146,000 |
| deposit interest | $33 | - | - | - | - | - | - | - | - | - | $33 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $111,000 | $99,000 | $103,000 | $108,000 | $114,000 | $119,000 | $125,000 | $131,000 | $137,000 | $144,000 | $1,191,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $145,000 | - | - | - | - | - | - | - | - | - | $145,000 |
| remaining balance payment | $48,000 | - | - | - | - | - | - | - | - | - | $48,000 |
| closing cost | $56,000 | - | - | - | - | - | - | - | - | - | $56,000 |
| operating expense | $11,000 | $13,000 | $13,000 | $14,000 | $14,000 | $14,000 | $15,000 | $15,000 | $16,000 | $16,000 | $141,000 |
| mortgage payment | $40,000 | $48,000 | $48,000 | $48,000 | $48,000 | $48,000 | $48,000 | $48,000 | $48,000 | $48,000 | $477,000 |
| total expense investment | $301,000 | $62,000 | $62,000 | $62,000 | $63,000 | $63,000 | $63,000 | $64,000 | $64,000 | $64,000 | $868,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$190,267 | $37,000 | $41,000 | $46,000 | $51,000 | $56,000 | $62,000 | $67,000 | $73,000 | $80,000 | $323,000 |
| cumulative roi | $31 | $50 | $67 | $82 | $97 | $111 | $125 | $139 | $153 | $167 | $1,000 |
The Post
Address: Oakville, Ontario
Price Range: $521,000 - $1,033,000
Avail. suites: 51
0—3.5 bd
428—1110 SqFt