Suite number:
108
Project:
Address:
Milton, Ontario
Developer:
Lindvest
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1
Size:
533 sqft
Occupancy Date:
Sep 2025
Price, CAD
$589,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
17.74%
Cumulative Return on Investment in Year 5
87.28%
Property Price at the End of Year 5
$760,000
Deposit Schedule
$5,000 at Signing
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 | $31,000 | $32,000 | $34,000 | $36,000 | $38,000 | $40,000 | $42,000 | $44,000 | $46,000 | $48,000 | $389,000 |
| rent income | $1,000 | $13,000 | $13,000 | $14,000 | $14,000 | $15,000 | $15,000 | $16,000 | $17,000 | $18,000 | $135,000 |
| mortgage principal reduction | $594 | $7,000 | $8,000 | $8,000 | $8,000 | $9,000 | $9,000 | $10,000 | $10,000 | $11,000 | $81,000 |
| deposit interest | $234 | - | - | - | - | - | - | - | - | - | $234 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $32,000 | $76,000 | $55,000 | $57,000 | $60,000 | $63,000 | $66,000 | $70,000 | $73,000 | $77,000 | $629,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $5,000 | - | - | - | - | - | - | - | - | - | $5,000 |
| remaining balance payment | $113,000 | - | - | - | - | - | - | - | - | - | $113,000 |
| closing cost | $49,000 | - | - | - | - | - | - | - | - | - | $49,000 |
| operating expense | $563 | $7,000 | $7,000 | $7,000 | $7,000 | $7,000 | $8,000 | $8,000 | $8,000 | $8,000 | $67,000 |
| mortgage payment | $2,000 | $30,000 | $30,000 | $30,000 | $30,000 | $30,000 | $30,000 | $30,000 | $30,000 | $30,000 | $268,000 |
| total expense investment | $170,000 | $36,000 | $36,000 | $37,000 | $37,000 | $37,000 | $37,000 | $37,000 | $37,000 | $38,000 | $503,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$137,339 | $40,000 | $18,000 | $21,000 | $23,000 | $26,000 | $29,000 | $32,000 | $36,000 | $39,000 | $127,000 |
| cumulative roi | $19 | $50 | $64 | $76 | $87 | $98 | $107 | $117 | $126 | $135 | $879 |
Connectt Building B
Address: Milton, Ontario
Price Range: $590,000 - $860,000
Avail. suites: 21
1—2.5 bd
510—865 SqFt