304_c3d2-3006 William Cutmore Blvd, Oakville, ON, L6H 7G1
Oakville ON, L6H 7G1
MLS® # PB1095-304_C3D2
$848,990
2 Beds
2 Baths
725 sqft
Potential Investment Performance
Cumulative ROI
65.8%
Cumulative Market Appreciation
$234,560
Net Operating Income in Year 5
$14,102
Cash on Cash Return in Year 5
-12.0%
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 % | $169,798 |
| Mortgage Amount | $679,192 |
| Mortgage Payment % | $3,524 |
Cash Flow Calculator
monthly
yearly
| Income | |
|---|---|
| Gross Rental Income | $ |
| Vacancy Rate % | $ |
| Other | $ |
| Gross Operating Income | $1,767 |
| Operating Expenses | |
| Management Fees % | $ |
| Property Tax | $ |
| Repair Reserve % | $ |
| Insurance | $ |
| Condo/Strata Fees | $ |
| Total Operating Expenses | $846 |
| Net Operating Income | $920 |
| Debt Service | |
| Mortgage Payment | $3,524 |
| Net Cash Flow | -$2,603 |
Acquistion Costs
Deposit $127,346
Land Transfer Tax $13,454
Legal Fees $1,500
Adjustments $0
Development Charges $15,000
Down Payment Balance $42,452
Total Acquisition Costs $199,752
Deposit Schedule
With the Offer $5,000
Deposit @ 30 days $37,449
Deposit @ 180 days $21,224
Deposit @ 270 days $21,224
Due on Occupancy $42,449
Total Deposit $127,346
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 | $127,346 | - | - | - | - | - | - | - | - | - |
| Closing Costs | - | $72,406 | - | - | - | - | - | - | - | - |
| Mortgage Paydown | - | $9,667 | $11,032 | $11,562 | $12,118 | $12,700 | $13,311 | $13,950 | $14,621 | $15,324 |
| Total | $127,346 | $82,073 | $11,032 | $11,562 | $12,118 | $12,700 | $13,311 | $13,950 | $14,621 | $15,324 |
| Cash Invested | $127,346 | $209,419 | $220,451 | $232,014 | $244,132 | $256,833 | $270,144 | $284,094 | $298,716 | $314,040 |
| Rental Cash Flows | ||||||||||
| Rent and other income | - | $19,439 | $22,042 | $22,989 | $23,978 | $25,009 | $26,084 | $27,206 | $28,376 | $29,596 |
| Operating Expenses | - | -$9,310 | -$10,383 | -$10,638 | -$10,900 | -$11,168 | -$11,445 | -$11,729 | -$12,022 | -$12,322 |
| Mortgage Payment | - | -$38,764 | -$42,288 | -$42,288 | -$42,288 | -$42,288 | -$42,288 | -$42,288 | -$42,288 | -$42,288 |
| Net Cash Flow | - | -$28,635 | -$30,630 | -$29,936 | -$29,210 | -$28,447 | -$27,648 | -$26,811 | -$25,934 | -$25,014 |
| Returns | ||||||||||
| Property Price Appreciation | $42,449 | $44,571 | $46,800 | $49,140 | $51,597 | $54,177 | $56,886 | $59,730 | $62,717 | $65,853 |
| Mortgage Paydown | - | $9,667 | $11,032 | $11,562 | $12,118 | $12,700 | $13,311 | $13,950 | $14,621 | $15,324 |
| Net Cash Flow | - | -$28,635 | -$30,630 | -$29,936 | -$29,210 | -$28,447 | -$27,648 | -$26,811 | -$25,934 | -$25,014 |
| Total Return | $42,449 | $25,604 | $27,202 | $30,766 | $34,505 | $38,430 | $42,548 | $46,870 | $51,404 | $56,162 |
| Cumulative Return | $42,449 | $68,053 | $95,256 | $126,022 | $160,527 | $198,958 | $241,506 | $288,376 | $339,781 | $395,944 |
| Investment Metrics | ||||||||||
| Cumulative ROI | 33.3% | 32.5% | 43.2% | 54.3% | 65.8% | 77.5% | 89.4% | 101.5% | 113.7% | 126.1% |
| Cash On Cash | - | -13.7% | -13.9% | -12.9% | -12.0% | -11.1% | -10.2% | -9.4% | -8.7% | -8.0% |
Market Price Trends
All Properties
1.39%
Price change (1 year)
42.38%
Price change (5 years)
