Suite number:
The Burton
Project:
Address:
Oakville, Ontario
Developer:
Rise Developments
Property type:
condo
Floor plan:
Bathrooms:
2.5
Bedrooms:
2.5
Size:
1243 sqft
Occupancy Date:
Jul 2026
Price, CAD
$1,551,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
22.64%
Cumulative Return on Investment in Year 5
101.67%
Property Price at the End of Year 5
$1,999,000
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 | $80,000 | $85,000 | $89,000 | $94,000 | $99,000 | $104,000 | $109,000 | $115,000 | $121,000 | $127,000 | $1,024,000 |
| rent income | - | $14,000 | $44,000 | $46,000 | $48,000 | $50,000 | $52,000 | $54,000 | $57,000 | $59,000 | $425,000 |
| mortgage principal reduction | - | $6,000 | $19,000 | $20,000 | $21,000 | $22,000 | $24,000 | $25,000 | $26,000 | $27,000 | $191,000 |
| deposit interest | $518 | $336 | - | - | - | - | - | - | - | - | $854 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $81,000 | $130,000 | $153,000 | $160,000 | $168,000 | $176,000 | $185,000 | $194,000 | $204,000 | $214,000 | $1,665,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $10,000 | - | - | - | - | - | - | - | - | - | $10,000 |
| remaining balance payment | - | $300,000 | - | - | - | - | - | - | - | - | $300,000 |
| closing cost | - | $68,000 | - | - | - | - | - | - | - | - | $68,000 |
| operating expense | - | $5,000 | $15,000 | $15,000 | $16,000 | $16,000 | $16,000 | $17,000 | $17,000 | $18,000 | $135,000 |
| mortgage payment | - | $26,000 | $78,000 | $78,000 | $78,000 | $78,000 | $78,000 | $78,000 | $78,000 | $78,000 | $648,000 |
| total expense investment | $10,000 | $399,000 | $93,000 | $93,000 | $93,000 | $94,000 | $94,000 | $95,000 | $95,000 | $95,000 | $1,161,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $71,000 | -$269,274 | $60,000 | $67,000 | $75,000 | $83,000 | $91,000 | $100,000 | $109,000 | $118,000 | $504,000 |
| cumulative roi | $810 | $50 | $70 | $86 | $102 | $116 | $130 | $143 | $156 | $170 | $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