Suite number:
The Dunn
Project:
Address:
Oakville, Ontario
Developer:
Rise Developments
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2
Size:
1047 sqft
Occupancy Date:
Jun 2027
Price, CAD
$1,357,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
23.31%
Cumulative Return on Investment in Year 5
102.44%
Property Price at the End of Year 5
$1,750,000
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 | $70,000 | $74,000 | $78,000 | $82,000 | $86,000 | $91,000 | $96,000 | $101,000 | $106,000 | $111,000 | $896,000 |
| rent income | - | - | $13,000 | $31,000 | $33,000 | $34,000 | $35,000 | $37,000 | $38,000 | $40,000 | $261,000 |
| mortgage principal reduction | - | - | $7,000 | $17,000 | $18,000 | $19,000 | $20,000 | $21,000 | $22,000 | $23,000 | $145,000 |
| deposit interest | $518 | $520 | $294 | - | - | - | - | - | - | - | $1,000 |
| gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
| total income return | $71,000 | $75,000 | $122,000 | $130,000 | $137,000 | $144,000 | $151,000 | $158,000 | $166,000 | $174,000 | $1,328,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $10,000 | - | - | - | - | - | - | - | - | - | $10,000 |
| remaining balance payment | - | - | $262,000 | - | - | - | - | - | - | - | $262,000 |
| closing cost | - | - | $64,000 | - | - | - | - | - | - | - | $64,000 |
| operating expense | - | - | $5,000 | $12,000 | $12,000 | $13,000 | $13,000 | $13,000 | $14,000 | $14,000 | $97,000 |
| mortgage payment | - | - | $28,000 | $68,000 | $68,000 | $68,000 | $68,000 | $68,000 | $68,000 | $68,000 | $504,000 |
| total expense investment | $10,000 | - | $359,000 | $80,000 | $80,000 | $81,000 | $81,000 | $81,000 | $82,000 | $82,000 | $937,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $61,000 | $75,000 | -$237,008 | $50,000 | $56,000 | $63,000 | $70,000 | $77,000 | $84,000 | $92,000 | $392,000 |
| cumulative roi | $709 | $1,000 | $73 | $89 | $102 | $115 | $127 | $138 | $149 | $159 | $3,000 |
The Deane
Address: Oakville, Ontario
Price Range: $1,194,000 - $1,822,000
Avail. suites: 9
1—3.5 bd
636—1594 SqFt