Suite number:
104 C3E2
Address:
Oakville, Ontario
Developer:
Mattamy Homes Canada
Property type:
condo
Bathrooms:
2
Bedrooms:
2
Size:
743 sqft
Occupancy Date:
Jun 2026
Price, CAD
$880,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
22.29%
Cumulative Return on Investment in Year 5
104.52%
Property Price at the End of Year 5
$1,135,000
Deposit Schedule
$5,000 at Signing
Total up to 5% in 30 days
$39,050
2.5% in 180 days
$22,025
2.5% in 270 days
$22,025
5% on Occupancy
$44,050
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 | $46,000 | $48,000 | $51,000 | $53,000 | $56,000 | $59,000 | $62,000 | $65,000 | $69,000 | $72,000 | $581,000 |
| rent income | - | $5,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $28,000 | $29,000 | $210,000 |
| mortgage principal reduction | - | $3,000 | $13,000 | $13,000 | $14,000 | $14,000 | $15,000 | $15,000 | $16,000 | $17,000 | $119,000 |
| deposit interest | $3,000 | $3,000 | - | - | - | - | - | - | - | - | $7,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $49,000 | $84,000 | $85,000 | $89,000 | $94,000 | $98,000 | $103,000 | $108,000 | $113,000 | $118,000 | $941,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $88,000 | $44,000 | - | - | - | - | - | - | - | - | $132,000 |
| remaining balance payment | - | $44,000 | - | - | - | - | - | - | - | - | $44,000 |
| closing cost | - | $53,000 | - | - | - | - | - | - | - | - | $53,000 |
| operating expense | - | $3,000 | $11,000 | $11,000 | $11,000 | $12,000 | $12,000 | $12,000 | $13,000 | $13,000 | $97,000 |
| mortgage payment | - | $10,000 | $40,000 | $40,000 | $40,000 | $40,000 | $40,000 | $40,000 | $40,000 | $40,000 | $333,000 |
| total expense investment | $88,000 | $154,000 | $51,000 | $51,000 | $52,000 | $52,000 | $52,000 | $53,000 | $53,000 | $53,000 | $659,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$39,152 | -$69,980 | $34,000 | $38,000 | $42,000 | $46,000 | $50,000 | $55,000 | $60,000 | $65,000 | $282,000 |
| cumulative roi | $56 | $56 | $74 | $90 | $105 | $118 | $130 | $142 | $154 | $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