Suite number:
The Allan
Project:
Address:
Oakville, Ontario
Developer:
Rise Developments
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2
Size:
913 sqft
Occupancy Date:
Jul 2026
Price, CAD
$1,193,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
21.17%
Cumulative Return on Investment in Year 5
96.37%
Property Price at the End of Year 5
$1,538,000
Deposit Schedule
$10,000 at Signing
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 | $62,000 | $65,000 | $69,000 | $72,000 | $76,000 | $80,000 | $84,000 | $89,000 | $93,000 | $98,000 | $788,000 |
| rent income | - | $9,000 | $27,000 | $28,000 | $29,000 | $31,000 | $32,000 | $33,000 | $35,000 | $36,000 | $261,000 |
| mortgage principal reduction | - | $5,000 | $15,000 | $16,000 | $16,000 | $17,000 | $18,000 | $19,000 | $20,000 | $21,000 | $147,000 |
| deposit interest | $518 | $336 | - | - | - | - | - | - | - | - | $854 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $62,000 | $103,000 | $111,000 | $116,000 | $122,000 | $128,000 | $134,000 | $141,000 | $148,000 | $155,000 | $1,221,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $10,000 | - | - | - | - | - | - | - | - | - | $10,000 |
| remaining balance payment | - | $229,000 | - | - | - | - | - | - | - | - | $229,000 |
| closing cost | - | $61,000 | - | - | - | - | - | - | - | - | $61,000 |
| operating expense | - | $4,000 | $11,000 | $11,000 | $11,000 | $11,000 | $12,000 | $12,000 | $12,000 | $13,000 | $96,000 |
| mortgage payment | - | $20,000 | $60,000 | $60,000 | $60,000 | $60,000 | $60,000 | $60,000 | $60,000 | $60,000 | $498,000 |
| total expense investment | $10,000 | $313,000 | $70,000 | $71,000 | $71,000 | $71,000 | $71,000 | $72,000 | $72,000 | $72,000 | $894,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $52,000 | -$209,716 | $40,000 | $46,000 | $51,000 | $57,000 | $63,000 | $69,000 | $76,000 | $83,000 | $327,000 |
| cumulative roi | $624 | $51 | $68 | $83 | $96 | $109 | $120 | $131 | $142 | $153 | $2,000 |
The Deane
Address: Oakville, Ontario
Price Range: $1,194,000 - $1,822,000
Avail. suites: 9
1—3.5 bd
636—1594 SqFt