Suite number:
2110
Project:
Address:
Milton, Ontario
Developer:
Lindvest
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1.5
Size:
657 sqft
Occupancy Date:
Sep 2025
Price, CAD
$705,990
Available
ROI
14,75%
Monthly Expenses
- condo fees— $394
- property taxes— $176
- property management— $118
- repairs and maintenance— $59
Total: $748
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
20.20%
Cumulative Return on Investment in Year 5
97.64%
Property Price at the End of Year 5
$910,000
Deposit Schedule
$5,000 at Signing
Net Gain (Loss)
- Net Gain Loss
Get Expert Advice
Property Price Appreciation
- 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 | $37,000 | $39,000 | $41,000 | $43,000 | $45,000 | $47,000 | $50,000 | $52,000 | $55,000 | $58,000 | $466,000 |
| rent income | $2,000 | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $28,000 | $30,000 | $31,000 | $32,000 | $249,000 |
| mortgage principal reduction | $711 | $9,000 | $9,000 | $10,000 | $10,000 | $11,000 | $11,000 | $12,000 | $12,000 | $13,000 | $97,000 |
| deposit interest | $234 | - | - | - | - | - | - | - | - | - | $234 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $39,000 | $94,000 | $74,000 | $77,000 | $81,000 | $85,000 | $89,000 | $94,000 | $98,000 | $103,000 | $835,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $5,000 | - | - | - | - | - | - | - | - | - | $5,000 |
| remaining balance payment | $136,000 | - | - | - | - | - | - | - | - | - | $136,000 |
| closing cost | $51,000 | - | - | - | - | - | - | - | - | - | $51,000 |
| operating expense | $748 | $9,000 | $9,000 | $9,000 | $10,000 | $10,000 | $10,000 | $10,000 | $11,000 | $11,000 | $90,000 |
| mortgage payment | $3,000 | $35,000 | $35,000 | $35,000 | $35,000 | $35,000 | $35,000 | $35,000 | $35,000 | $35,000 | $321,000 |
| total expense investment | $196,000 | $44,000 | $45,000 | $45,000 | $45,000 | $45,000 | $45,000 | $46,000 | $46,000 | $46,000 | $603,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$156,524 | $50,000 | $29,000 | $33,000 | $36,000 | $40,000 | $44,000 | $48,000 | $52,000 | $57,000 | $232,000 |
| cumulative roi | $19 | $51 | $68 | $83 | $98 | $112 | $125 | $139 | $152 | $166 | $1,000 |
Connectt Building B
Address: Milton, Ontario
Price Range: $590,000 - $860,000
Avail. suites: 21
1—2.5 bd
510—865 SqFt
Proforma Calculator
80% of Original Price
Options for changing mortgage terms
The rental rate per square foot.