Suite number:

S0410 - S-B

Address:
Oakville, Ontario
Developer:
Castleridge Homes
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2
Size:
672 sqft
Occupancy Date:
Mar 2026
Price, CAD
$760,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5

19.67%

Cumulative Return on Investment in Year 5

94.78%

Property Price at the End of Year 5

$980,000

Deposit Schedule
$5,000 at Signing
Total up to 2.5% in 30 days
$19,025
2.5% in 90 days
$19,025
2.5% in 180 days
$19,025
2.5% in 240 days
$19,025
5% on Occupancy
$38,050
Net Gain (Loss)
Get Expert Advice
Property Price Appreciation
Investment Details (10-Year Period)
Income/Return
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
property price appreciation$39,000$42,000$44,000$46,000$48,000$51,000$54,000$56,000$59,000$62,000$502,000
rent income-$16,000$20,000$21,000$22,000$23,000$24,000$25,000$26,000$27,000$206,000
mortgage principal reduction-$8,000$10,000$10,000$11,000$11,000$12,000$12,000$13,000$14,000$101,000
deposit interest$3,000$406--------$3,000
gst hst rebate-$24,000--------$24,000
total income return$42,000$90,000$74,000$78,000$81,000$85,000$90,000$94,000$99,000$103,000$836,000
Expense/ Investment
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
deposit$76,000$38,000--------$114,000
remaining balance payment-$38,000--------$38,000
closing cost-$52,000--------$52,000
operating expense-$8,000$9,000$10,000$10,000$10,000$10,000$10,000$11,000$11,000$89,000
mortgage payment-$32,000$38,000$38,000$38,000$38,000$38,000$38,000$38,000$38,000$337,000
total expense investment$76,000$168,000$47,000$48,000$48,000$48,000$48,000$49,000$49,000$49,000$630,000
Other
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
net gain loss-$33,678-$77,493$26,000$30,000$33,000$37,000$41,000$45,000$50,000$54,000$206,000
cumulative roi$56$52$68$82$95$107$118$129$140$151$997
Gemini Condos
Address: Oakville, Ontario
Price Range: $751,000 - $1,110,000
Avail. suites: 12
1—2.5 bd
591—1134 SqFt