Suite number:
702 - Ash 1108
Project:
Address:
Oakville, Ontario
Developer:
Zancor Homes
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
3
Size:
1108 sqft
Occupancy Date:
Mar 2024
Price, CAD
$998,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
31.61%
Cumulative Return on Investment in Year 5
146.96%
Property Price at the End of Year 5
$1,287,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 15 days
$49,945
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 | $52,000 | $55,000 | $57,000 | $60,000 | $64,000 | $67,000 | $70,000 | $74,000 | $78,000 | $82,000 | $659,000 |
| rent income | - | - | - | - | - | - | - | - | - | - | - |
| mortgage principal reduction | $22,000 | $13,000 | $14,000 | $15,000 | $15,000 | $16,000 | $17,000 | $18,000 | $19,000 | $20,000 | $169,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | - | - | - | - | - | - | - | - | - | - | - |
| total income return | $74,000 | $68,000 | $72,000 | $75,000 | $79,000 | $83,000 | $87,000 | $92,000 | $97,000 | $102,000 | $828,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | - | - | - | - | - | - | - |
| operating expense | - | - | - | - | - | - | - | - | - | - | - |
| mortgage payment | $50,000 | $50,000 | $50,000 | $50,000 | $50,000 | $50,000 | $50,000 | $50,000 | $50,000 | $50,000 | $500,000 |
| total expense investment | $50,000 | $50,000 | $50,000 | $50,000 | $50,000 | $50,000 | $50,000 | $50,000 | $50,000 | $50,000 | $500,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $24,000 | $18,000 | $22,000 | $25,000 | $29,000 | $33,000 | $37,000 | $42,000 | $47,000 | $52,000 | $328,000 |
| cumulative roi | $147 | $142 | $142 | $144 | $147 | $150 | $154 | $157 | $161 | $166 | $2,000 |
The Branch Condos
Address: Oakville, Ontario
Price Range: $550,000 - $999,000
Avail. suites: 18
1—3 bd
433—1108 SqFt