Suite number:
212
Project:
Address:
Oakville, Ontario
Developer:
Greenpark Group
Property type:
condo
Bathrooms:
2
Bedrooms:
2.5
Size:
820 sqft
Occupancy Date:
Sep 2024
Price, CAD
$911,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
35.62%
Cumulative Return on Investment in Year 5
174.16%
Property Price at the End of Year 5
$1,175,000
Deposit Schedule
$5,000 at Signing
Total up to 15% in 10209 days
$131,785
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 | $47,000 | $50,000 | $52,000 | $55,000 | $58,000 | $61,000 | $64,000 | $68,000 | $71,000 | $75,000 | $602,000 |
| rent income | - | - | - | - | - | - | - | - | - | - | - |
| mortgage principal reduction | $14,000 | $13,000 | $14,000 | $15,000 | $15,000 | $16,000 | $16,000 | $17,000 | $18,000 | $18,000 | $156,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $85,000 | $63,000 | $66,000 | $70,000 | $73,000 | $77,000 | $81,000 | $85,000 | $89,000 | $93,000 | $782,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | - | - | - | - | - | - | - |
| operating expense | - | - | - | - | - | - | - | - | - | - | - |
| mortgage payment | $42,000 | $42,000 | $42,000 | $42,000 | $42,000 | $42,000 | $42,000 | $42,000 | $42,000 | $42,000 | $418,000 |
| total expense investment | $42,000 | $42,000 | $42,000 | $42,000 | $42,000 | $42,000 | $42,000 | $42,000 | $42,000 | $42,000 | $418,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $43,000 | $21,000 | $25,000 | $28,000 | $31,000 | $35,000 | $39,000 | $43,000 | $47,000 | $51,000 | $364,000 |
| cumulative roi | $222 | $185 | $176 | $174 | $174 | $176 | $178 | $181 | $185 | $189 | $2,000 |
The Post is in the midst of an established community, offering everything at your doorstep. Walk or bike to major shopping, dining, entertainment, and outdoor recreation like Nipigon Trail and Sixteen Mile Creek. Oakville’s downtown core and Bronte H...
Address: Oakville, Ontario
Price Range: $521,000 - $1,033,000
Avail. suites: 28
0—3.5 bd
428—1110 SqFt