Suite number:
404 C3D2
Address:
Oakville, Ontario
Developer:
Mattamy Homes Canada
Property type:
condo
Bathrooms:
2
Bedrooms:
2
Size:
725 sqft
Occupancy Date:
Jun 2026
Price, CAD
$845,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
22.24%
Cumulative Return on Investment in Year 5
104.60%
Property Price at the End of Year 5
$1,090,000
Deposit Schedule
$5,000 at Signing
Total up to 5% in 30 days
$37,300
2.5% in 180 days
$21,150
2.5% in 270 days
$21,150
5% on Occupancy
$42,300
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 | $44,000 | $46,000 | $49,000 | $51,000 | $54,000 | $57,000 | $60,000 | $63,000 | $66,000 | $69,000 | $558,000 |
| rent income | - | $5,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $28,000 | $29,000 | $205,000 |
| mortgage principal reduction | - | $3,000 | $12,000 | $13,000 | $13,000 | $14,000 | $14,000 | $15,000 | $15,000 | $16,000 | $114,000 |
| deposit interest | $3,000 | $3,000 | - | - | - | - | - | - | - | - | $6,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $47,000 | $82,000 | $82,000 | $86,000 | $90,000 | $95,000 | $99,000 | $104,000 | $109,000 | $114,000 | $908,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $85,000 | $42,000 | - | - | - | - | - | - | - | - | $127,000 |
| remaining balance payment | - | $42,000 | - | - | - | - | - | - | - | - | $42,000 |
| closing cost | - | $52,000 | - | - | - | - | - | - | - | - | $52,000 |
| operating expense | - | $3,000 | $10,000 | $11,000 | $11,000 | $11,000 | $12,000 | $12,000 | $12,000 | $13,000 | $94,000 |
| mortgage payment | - | $10,000 | $39,000 | $39,000 | $39,000 | $39,000 | $39,000 | $39,000 | $39,000 | $39,000 | $320,000 |
| total expense investment | $85,000 | $149,000 | $49,000 | $49,000 | $50,000 | $50,000 | $50,000 | $51,000 | $51,000 | $52,000 | $636,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$37,596 | -$67,602 | $33,000 | $37,000 | $41,000 | $45,000 | $49,000 | $53,000 | $58,000 | $63,000 | $272,000 |
| cumulative roi | $56 | $56 | $74 | $90 | $105 | $118 | $130 | $143 | $155 | $166 | $1,000 |
Unearth your unique moment in time. Nestled in the desirable Upper Joshua Creek, in the heart of North Oakville, ClockWork Condos 3 invites you to sync your lifestyle to its rhythmic cadence. Here, time's passage is defined by the moments that hold t...
Address: Oakville, Ontario
Price Range: $822,000 - $915,000
Avail. suites: 7
1—3 bd
483—876 SqFt