Suite number:
529
Address:
Oakville, Ontario
Developer:
Minto Communities
Property type:
condo
Bathrooms:
1
Bedrooms:
1
Size:
529 sqft
Occupancy Date:
Jan 2028
Price, CAD
$587,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
23.40%
Cumulative Return on Investment in Year 5
113.26%
Property Price at the End of Year 5
$757,000
Deposit Schedule
$5,000 at Signing
Total up to 5% in 30 days
$29,395
5% in 300 days
$29,395
5% in 670 days
$29,395
5% on Occupancy
$29,395
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 | $30,000 | $32,000 | $34,000 | $36,000 | $37,000 | $39,000 | $41,000 | $44,000 | $46,000 | $48,000 | $388,000 |
| rent income | - | - | - | $10,000 | $13,000 | $13,000 | $14,000 | $15,000 | $15,000 | $16,000 | $96,000 |
| mortgage principal reduction | - | - | - | $6,000 | $8,000 | $8,000 | $9,000 | $9,000 | $9,000 | $10,000 | $59,000 |
| deposit interest | $2,000 | $5,000 | $5,000 | $495 | - | - | - | - | - | - | $12,000 |
| gst hst rebate | - | - | - | $24,000 | - | - | - | - | - | - | $24,000 |
| total income return | $32,000 | $37,000 | $38,000 | $77,000 | $58,000 | $61,000 | $64,000 | $67,000 | $70,000 | $74,000 | $579,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $59,000 | $29,000 | - | $29,000 | - | - | - | - | - | - | $118,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | $47,000 | - | - | - | - | - | - | $47,000 |
| operating expense | - | - | - | $6,000 | $7,000 | $7,000 | $8,000 | $8,000 | $8,000 | $8,000 | $53,000 |
| mortgage payment | - | - | - | $24,000 | $29,000 | $29,000 | $29,000 | $29,000 | $29,000 | $29,000 | $195,000 |
| total expense investment | $59,000 | $29,000 | - | $106,000 | $36,000 | $36,000 | $36,000 | $37,000 | $37,000 | $37,000 | $413,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$26,619 | $8,000 | $38,000 | -$29,622 | $22,000 | $25,000 | $28,000 | $31,000 | $34,000 | $37,000 | $166,000 |
| cumulative roi | $55 | $78 | $122 | $102 | $113 | $123 | $133 | $142 | $151 | $159 | $1,000 |
North Oak Tower Condos at Oakvillage
Address: Oakville, Ontario
Price Range: $588,000 - $991,000
Avail. suites: 45
1—2.5 bd
490—980 SqFt