204_c3d2-3006 William Cutmore Blvd, Oakville, ON, L6H 7G1
Oakville ON, L6H 7G1
MLS® # PB1095-204_C3D2
$842,990
2 Beds
2 Baths
728 sqft
Potential Investment Performance
Cumulative ROI
66.0%
Cumulative Market Appreciation
$232,902
Net Operating Income in Year 5
$14,197
Cash on Cash Return in Year 5
-11.9%
Assumptions
The information below is based on user inputs and general assumptions for informational purposes only. The outputs are not legal, financial, investment, or other advice. Review all fields for accuracy and consult an agent for guidance.
Mortgage Calculator
| Mortgage | |
|---|---|
| Purchase Price | $ |
| Down Payment % | $168,598 |
| Mortgage Amount | $674,392 |
| Mortgage Payment % | $3,499 |
Cash Flow Calculator
monthly
yearly
| Income | |
|---|---|
| Gross Rental Income | $ |
| Vacancy Rate % | $ |
| Other | $ |
| Gross Operating Income | $1,774 |
| Operating Expenses | |
| Management Fees % | $ |
| Property Tax | $ |
| Repair Reserve % | $ |
| Insurance | $ |
| Condo/Strata Fees | $ |
| Total Operating Expenses | $847 |
| Net Operating Income | $927 |
| Debt Service | |
| Mortgage Payment | $3,499 |
| Net Cash Flow | -$2,571 |
Acquistion Costs
Deposit $126,446
Land Transfer Tax $13,334
Legal Fees $1,500
Adjustments $0
Development Charges $15,000
Down Payment Balance $42,152
Total Acquisition Costs $198,432
Deposit Schedule
With the Offer $5,000
Deposit @ 30 days $37,149
Deposit @ 180 days $21,074
Deposit @ 270 days $21,074
Due on Occupancy $42,149
Total Deposit $126,446
Closing Date Jun 1, 2026
Components of Return
Potential Returns
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Investments | ||||||||||
| Deposits | $126,446 | - | - | - | - | - | - | - | - | - |
| Closing Costs | - | $71,986 | - | - | - | - | - | - | - | - |
| Mortgage Paydown | - | $9,599 | $10,954 | $11,480 | $12,032 | $12,610 | $13,216 | $13,852 | $14,518 | $15,215 |
| Total | $126,446 | $81,585 | $10,954 | $11,480 | $12,032 | $12,610 | $13,216 | $13,852 | $14,518 | $15,215 |
| Cash Invested | $126,446 | $208,031 | $218,985 | $230,466 | $242,498 | $255,109 | $268,326 | $282,178 | $296,696 | $311,912 |
| Rental Cash Flows | ||||||||||
| Rent and other income | - | $19,519 | $22,133 | $23,085 | $24,077 | $25,113 | $26,192 | $27,319 | $28,493 | $29,719 |
| Operating Expenses | - | -$9,317 | -$10,391 | -$10,646 | -$10,908 | -$11,177 | -$11,454 | -$11,739 | -$12,032 | -$12,333 |
| Mortgage Payment | - | -$38,490 | -$41,989 | -$41,989 | -$41,989 | -$41,989 | -$41,989 | -$41,989 | -$41,989 | -$41,989 |
| Net Cash Flow | - | -$28,288 | -$30,248 | -$29,551 | -$28,820 | -$28,054 | -$27,251 | -$26,409 | -$25,527 | -$24,603 |
| Returns | ||||||||||
| Property Price Appreciation | $42,149 | $44,256 | $46,469 | $48,793 | $51,232 | $53,794 | $56,484 | $59,308 | $62,274 | $65,387 |
| Mortgage Paydown | - | $9,599 | $10,954 | $11,480 | $12,032 | $12,610 | $13,216 | $13,852 | $14,518 | $15,215 |
| Net Cash Flow | - | -$28,288 | -$30,248 | -$29,551 | -$28,820 | -$28,054 | -$27,251 | -$26,409 | -$25,527 | -$24,603 |
| Total Return | $42,149 | $25,568 | $27,175 | $30,722 | $34,444 | $38,351 | $42,449 | $46,750 | $51,264 | $55,999 |
| Cumulative Return | $42,149 | $67,717 | $94,893 | $125,616 | $160,061 | $198,412 | $240,862 | $287,613 | $338,877 | $394,877 |
| Investment Metrics | ||||||||||
| Cumulative ROI | 33.3% | 32.6% | 43.3% | 54.5% | 66.0% | 77.8% | 89.8% | 101.9% | 114.2% | 126.6% |
| Cash On Cash | - | -13.6% | -13.8% | -12.8% | -11.9% | -11.0% | -10.2% | -9.4% | -8.6% | -7.9% |
Market Price Trends
All Properties
-5.66%
Price change (1 year)
33.83%
Price change (5 years)
