Suite number:
1BC/1BB/1BC
Project:
Address:
Milton, Ontario
Developer:
Mattamy Homes Canada
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1
Size:
515 sqft
Occupancy Date:
Sep 2027
Price, CAD
$506,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
20.73%
Cumulative Return on Investment in Year 5
100.02%
Property Price at the End of Year 5
$653,000
Deposit Schedule
$5,000 at Signing
Total up to 5% in 30 days
$25,350
2.5% in 120 days
$12,675
2.5% in 240 days
$12,675
5% on Occupancy
$25,350
Net Gain (Loss)
Get Expert Advice
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 | $26,000 | $28,000 | $29,000 | $31,000 | $32,000 | $34,000 | $36,000 | $38,000 | $40,000 | $42,000 | $335,000 |
| rent income | - | - | $3,000 | $12,000 | $13,000 | $13,000 | $14,000 | $14,000 | $15,000 | $16,000 | $100,000 |
| mortgage principal reduction | - | - | $2,000 | $6,000 | $7,000 | $7,000 | $7,000 | $8,000 | $8,000 | $8,000 | $53,000 |
| deposit interest | -$1,347 | $3,000 | $2,000 | - | - | - | - | - | - | - | $3,000 |
| gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
| total income return | $25,000 | $30,000 | $60,000 | $49,000 | $52,000 | $54,000 | $57,000 | $60,000 | $63,000 | $66,000 | $515,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $51,000 | - | $25,000 | - | - | - | - | - | - | - | $76,000 |
| remaining balance payment | - | - | $25,000 | - | - | - | - | - | - | - | $25,000 |
| closing cost | - | - | $47,000 | - | - | - | - | - | - | - | $47,000 |
| operating expense | - | - | $2,000 | $7,000 | $7,000 | $7,000 | $7,000 | $7,000 | $7,000 | $7,000 | $50,000 |
| mortgage payment | - | - | $6,000 | $25,000 | $25,000 | $25,000 | $25,000 | $25,000 | $25,000 | $25,000 | $184,000 |
| total expense investment | $51,000 | - | $106,000 | $32,000 | $32,000 | $32,000 | $32,000 | $33,000 | $33,000 | $33,000 | $383,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$25,757 | $30,000 | -$46,233 | $17,000 | $20,000 | $22,000 | $25,000 | $27,000 | $30,000 | $33,000 | $132,000 |
| cumulative roi | $52 | $109 | $75 | $88 | $100 | $111 | $121 | $130 | $140 | $149 | $1,000 |
The Laurels
Address: Milton, Ontario
Price Range: $507,000 - $796,000
Avail. suites: 22
1—2.5 bd
503—803 SqFt