Suite number:
The Oakwood
Project:
Address:
Oakville, Ontario
Developer:
Rise Developments
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2.5
Size:
1071 sqft
Occupancy Date:
Jul 2026
Price, CAD
$1,459,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
22.15%
Cumulative Return on Investment in Year 5
99.72%
Property Price at the End of Year 5
$1,881,000
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 | $76,000 | $80,000 | $84,000 | $88,000 | $93,000 | $98,000 | $103,000 | $108,000 | $114,000 | $120,000 | $964,000 |
| rent income | - | $12,000 | $38,000 | $40,000 | $41,000 | $43,000 | $45,000 | $47,000 | $49,000 | $51,000 | $366,000 |
| mortgage principal reduction | - | $6,000 | $18,000 | $19,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $26,000 | $180,000 |
| deposit interest | $518 | $336 | - | - | - | - | - | - | - | - | $854 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $76,000 | $123,000 | $140,000 | $147,000 | $154,000 | $162,000 | $170,000 | $178,000 | $187,000 | $196,000 | $1,534,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $10,000 | - | - | - | - | - | - | - | - | - | $10,000 |
| remaining balance payment | - | $282,000 | - | - | - | - | - | - | - | - | $282,000 |
| closing cost | - | $66,000 | - | - | - | - | - | - | - | - | $66,000 |
| operating expense | - | $4,000 | $13,000 | $14,000 | $14,000 | $14,000 | $15,000 | $15,000 | $15,000 | $16,000 | $120,000 |
| mortgage payment | - | $24,000 | $73,000 | $73,000 | $73,000 | $73,000 | $73,000 | $73,000 | $73,000 | $73,000 | $609,000 |
| total expense investment | $10,000 | $377,000 | $86,000 | $87,000 | $87,000 | $87,000 | $88,000 | $88,000 | $88,000 | $89,000 | $1,087,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $66,000 | -$254,346 | $54,000 | $60,000 | $67,000 | $75,000 | $82,000 | $90,000 | $99,000 | $107,000 | $447,000 |
| cumulative roi | $762 | $50 | $69 | $85 | $100 | $113 | $126 | $138 | $151 | $163 | $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