Suite number:
103 Oak Co Lofts
Project:
Address:
Oakville, Ontario
Developer:
Cortel Group
Property type:
condo
Bathrooms:
2
Bedrooms:
2
Size:
1478 sqft
Occupancy Date:
Feb 2024
$1,211,999
Available
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
35.17%
Cumulative Return on Investment in Year 5
163.50%
Property Price at the End of Year 5
$1,561,000
Deposit Schedule
$5,000 at Signing
Total up to 5% in 30 days
$55,600
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 | $63,000 | $66,000 | $70,000 | $73,000 | $77,000 | $81,000 | $85,000 | $90,000 | $95,000 | $99,000 | $800,000 |
rent income | - | - | - | - | - | - | - | - | - | - | - |
mortgage principal reduction | $27,000 | $18,000 | $19,000 | $20,000 | $21,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $220,000 |
deposit interest | - | - | - | - | - | - | - | - | - | - | - |
gst hst rebate | - | - | - | - | - | - | - | - | - | - | - |
total income return | $90,000 | $84,000 | $89,000 | $93,000 | $98,000 | $103,000 | $108,000 | $113,000 | $119,000 | $124,000 | $1,020,000 |
Expense/ Investment
Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
---|---|---|---|---|---|---|---|---|---|---|---|
deposit | - | - | - | - | - | - | - | - | - | - | - |
remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
closing cost | - | - | - | - | - | - | - | - | - | - | - |
operating expense | - | - | - | - | - | - | - | - | - | - | - |
mortgage payment | $56,000 | $56,000 | $56,000 | $56,000 | $56,000 | $56,000 | $56,000 | $56,000 | $56,000 | $56,000 | $555,000 |
total expense investment | $56,000 | $56,000 | $56,000 | $56,000 | $56,000 | $56,000 | $56,000 | $56,000 | $56,000 | $56,000 | $555,000 |
Other
Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
---|---|---|---|---|---|---|---|---|---|---|---|
net gain loss | $35,000 | $29,000 | $33,000 | $38,000 | $42,000 | $47,000 | $52,000 | $57,000 | $63,000 | $69,000 | $465,000 |
cumulative roi | $162 | $157 | $158 | $160 | $163 | $167 | $171 | $175 | $179 | $184 | $2,000 |
Oak & Co. at the corner of Trafalgar Road and Dundas Street East comprised of four beautifully designed condominiums surrounded by cafés, restaurants, schools, parks and so much more. Just moments from Sheridan College, the new Oakville Trafalgar Mem...
Address: Oakville, Ontario
Price Range: $841,000 - $1,786,000
Avail. suites: 17
1—3.5 bd
540—2299 SqFt