Suite number:

S0203 - S-C

Address:
Oakville, Ontario
Developer:
Castleridge Homes
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2
Size:
659 sqft
Occupancy Date:
Mar 2026
Price, CAD
$785,990
Available
ROI
13,47%
Monthly Expenses
  • condo fees— $415
  • property taxes— $196
  • property management— $99
  • repairs and maintenance— $49
Total: $760
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5

19.57%

Cumulative Return on Investment in Year 5

94.08%

Property Price at the End of Year 5

$1,013,000

Deposit Schedule
$5,000 at Signing
Total up to 2.5% in 30 days
$19,650
2.5% in 90 days
$19,650
2.5% in 180 days
$19,650
2.5% in 240 days
$19,650
5% on Occupancy
$39,300
Net Gain (Loss)
Y1Y2Y3Y4Y5Y6Y7Y8Y9Y10-$90K-$45K$0$45K$90K
  • Net Gain Loss
Get Expert Advice
Property Price Appreciation
Y1Y2Y3Y4Y5Y6Y7Y8Y9Y10$0$20K$40K$60K$80K
  • Property Price Appreciation
Investment Details (10-Year Period)
Income/Return
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
property price appreciation$41,000$43,000$45,000$48,000$50,000$53,000$55,000$58,000$61,000$64,000$519,000
rent income-$16,000$20,000$21,000$22,000$23,000$24,000$25,000$26,000$27,000$202,000
mortgage principal reduction-$8,000$10,000$11,000$11,000$12,000$12,000$13,000$13,000$14,000$104,000
deposit interest$3,000$419--------$3,000
gst hst rebate-$24,000--------$24,000
total income return$44,000$92,000$75,000$79,000$83,000$87,000$91,000$96,000$100,000$105,000$852,000
Expense/ Investment
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
deposit$79,000$39,000--------$118,000
remaining balance payment-$39,000--------$39,000
closing cost-$53,000--------$53,000
operating expense-$8,000$9,000$10,000$10,000$10,000$10,000$10,000$11,000$11,000$88,000
mortgage payment-$33,000$39,000$39,000$39,000$39,000$39,000$39,000$39,000$39,000$348,000
total expense investment$79,000$172,000$49,000$49,000$49,000$49,000$50,000$50,000$50,000$50,000$646,000
Other
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
net gain loss-$34,784-$80,168$27,000$30,000$34,000$38,000$42,000$46,000$50,000$55,000$206,000
cumulative roi$56$52$68$82$94$106$117$127$138$148$988
Gemini Condos
Address: Oakville, Ontario
Price Range: $751,000 - $1,110,000
Avail. suites: 12
1—2.5 bd
591—1134 SqFt
Proforma Calculator

Options for changing mortgage terms

The rental rate per square foot.

Annual Interest Rate (%)
4.75%
Vacancy Rate (%)
2.5%
Annual Growth Rate (%)
4.3%
Annual OPEX Inflation Rate (%)
2%