Suite number:

112 - Alfreda

Address:
Milton, Ontario
Developer:
Sutherland Development Group
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
3
Size:
1468 sqft
Occupancy Date:
Jan 2026
Price, CAD
$975,800
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5

25.91%

Cumulative Return on Investment in Year 5

123.72%

Property Price at the End of Year 5

$1,257,000

Deposit Schedule
$5,000 at Signing
Total up to 5% in 30 days
$48,790
2.5% in 120 days
$24,395
7.5% on Occupancy
$73,185
Net Gain (Loss)
Get Expert Advice
Property Price Appreciation
Investment Details (10-Year Period)
Income/Return
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
property price appreciation$51,000$53,000$56,000$59,000$62,000$65,000$69,000$72,000$76,000$80,000$644,000
rent income$26,000$52,000$55,000$57,000$59,000$62,000$65,000$67,000$70,000$73,000$587,000
mortgage principal reduction$6,000$12,000$13,000$14,000$14,000$15,000$16,000$16,000$17,000$18,000$141,000
deposit interest$208---------$208
gst hst rebate$24,000---------$24,000
total income return$106,000$118,000$124,000$130,000$136,000$142,000$149,000$156,000$164,000$171,000$1,396,000
Expense/ Investment
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
deposit$146,000---------$146,000
remaining balance payment$49,000---------$49,000
closing cost$56,000---------$56,000
operating expense$8,000$16,000$16,000$17,000$17,000$17,000$18,000$18,000$19,000$19,000$165,000
mortgage payment$24,000$49,000$49,000$49,000$49,000$49,000$49,000$49,000$49,000$49,000$464,000
total expense investment$284,000$65,000$65,000$65,000$66,000$66,000$67,000$67,000$68,000$68,000$881,000
Other
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
net gain loss-$177,502$53,000$59,000$64,000$70,000$76,000$82,000$89,000$96,000$103,000$515,000
cumulative roi$31$54$77$100$124$149$176$205$236$268$1,000
Creekside Condos
Address: Milton, Ontario
Price Range: $691,000 - $991,000
Avail. suites: 103
1—3 bd
655—1468 SqFt