Suite number:
103 - C3B2
Address:
Oakville, Ontario
Developer:
Mattamy Homes Canada
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2
Size:
733 sqft
Occupancy Date:
Jun 2026
Price, CAD
$703,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
19.55%
Cumulative Return on Investment in Year 5
94.77%
Property Price at the End of Year 5
$907,000
Deposit Schedule
$5,000 at Signing
Total up to 2.5% in 30 days
$17,600
2.5% in 120 days
$17,600
5% on Occupancy
$35,200
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 | $37,000 | $39,000 | $41,000 | $43,000 | $45,000 | $47,000 | $50,000 | $52,000 | $55,000 | $58,000 | $465,000 |
| rent income | $2,000 | $22,000 | $22,000 | $23,000 | $24,000 | $25,000 | $27,000 | $28,000 | $29,000 | $30,000 | $232,000 |
| mortgage principal reduction | $709 | $9,000 | $9,000 | $10,000 | $10,000 | $11,000 | $11,000 | $12,000 | $12,000 | $13,000 | $96,000 |
| deposit interest | $958 | - | - | - | - | - | - | - | - | - | $958 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $40,000 | $93,000 | $72,000 | $76,000 | $79,000 | $83,000 | $87,000 | $91,000 | $96,000 | $101,000 | $818,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $70,000 | - | - | - | - | - | - | - | - | - | $70,000 |
| remaining balance payment | $70,000 | - | - | - | - | - | - | - | - | - | $70,000 |
| closing cost | $51,000 | - | - | - | - | - | - | - | - | - | $51,000 |
| operating expense | $817 | $10,000 | $10,000 | $10,000 | $11,000 | $11,000 | $11,000 | $11,000 | $12,000 | $12,000 | $98,000 |
| mortgage payment | $3,000 | $35,000 | $35,000 | $35,000 | $35,000 | $35,000 | $35,000 | $35,000 | $35,000 | $35,000 | $320,000 |
| total expense investment | $196,000 | $45,000 | $45,000 | $46,000 | $46,000 | $46,000 | $46,000 | $47,000 | $47,000 | $47,000 | $610,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$155,651 | $48,000 | $27,000 | $30,000 | $34,000 | $37,000 | $41,000 | $45,000 | $49,000 | $54,000 | $208,000 |
| cumulative roi | $20 | $51 | $67 | $81 | $95 | $107 | $120 | $132 | $144 | $156 | $973 |
ClockWork 3 at Upper Joshua Creek
Address: Oakville, Ontario
Price Range: $613,000 - $849,000
Avail. suites: 12
1—3 bd
483—876 SqFt