Suite number:
S0308 S K
Project:
Address:
Oakville, Ontario
Developer:
Castleridge Homes
Property type:
condo
Bathrooms:
2
Bedrooms:
2
Size:
643 sqft
Occupancy Date:
Mar 2026
$820,990
Available
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
21.26%
Cumulative Return on Investment in Year 5
100.98%
Property Price at the End of Year 5
$1,058,000
Deposit Schedule
$5,000 at Signing
Total up to 2.5% in 30 days
$15,525
2.5% in 90 days
$20,525
2.5% in 180 days
$20,525
2.5% in 240 days
$20,525
5% on Occupancy
$41,050
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 | $43,000 | $45,000 | $47,000 | $50,000 | $52,000 | $55,000 | $58,000 | $61,000 | $64,000 | $67,000 | $542,000 |
rent income | - | $11,000 | $19,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $191,000 |
mortgage principal reduction | - | $7,000 | $12,000 | $12,000 | $13,000 | $13,000 | $14,000 | $14,000 | $15,000 | $16,000 | $116,000 |
deposit interest | $3,000 | $2,000 | - | - | - | - | - | - | - | - | $5,000 |
gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
total income return | $46,000 | $88,000 | $78,000 | $82,000 | $86,000 | $90,000 | $95,000 | $99,000 | $104,000 | $109,000 | $877,000 |
Expense/ Investment
Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
---|---|---|---|---|---|---|---|---|---|---|---|
deposit | $82,000 | $41,000 | - | - | - | - | - | - | - | - | $123,000 |
remaining balance payment | - | $41,000 | - | - | - | - | - | - | - | - | $41,000 |
closing cost | - | $52,000 | - | - | - | - | - | - | - | - | $52,000 |
operating expense | - | $5,000 | $9,000 | $10,000 | $10,000 | $10,000 | $10,000 | $11,000 | $11,000 | $11,000 | $88,000 |
mortgage payment | - | $22,000 | $38,000 | $38,000 | $38,000 | $38,000 | $38,000 | $38,000 | $38,000 | $38,000 | $323,000 |
total expense investment | $82,000 | $161,000 | $47,000 | $47,000 | $47,000 | $48,000 | $48,000 | $48,000 | $49,000 | $49,000 | $627,000 |
Other
Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
---|---|---|---|---|---|---|---|---|---|---|---|
net gain loss | -$36,323 | -$72,992 | $32,000 | $35,000 | $39,000 | $42,000 | $46,000 | $51,000 | $55,000 | $60,000 | $250,000 |
cumulative roi | $56 | $55 | $72 | $87 | $101 | $114 | $126 | $137 | $149 | $160 | $1,000 |
South Oakville’s Kerr Village is on the cusp of greatness. A robust community master plan calls for this easily accessible location near the QEW and just five minutes from the picturesque downtown waterfront. Here, twin condominium towers offering as...
Address: Oakville, Ontario
Price Range: $761,000 - $903,000
Avail. suites: 11
1—2.5 bd
591—1134 SqFt