Suite number:

105 - S2BC (Building 4)

Address:
Milton, Ontario
Developer:
Mattamy Homes Canada
Property type:
condo
Bathrooms:
2
Bedrooms:
2.5
Size:
880 sqft
Occupancy Date:
Nov 2024
Price, CAD
$766,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5

90.56%

Cumulative Return on Investment in Year 5

446.73%

Property Price at the End of Year 5

$988,000

Deposit Schedule
$5,000 at Signing
Net Gain (Loss)
Get Expert Advice
Property Price Appreciation
Investment Details (10-Year Period)
Income/Return
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
property price appreciation$40,000$42,000$44,000$46,000$49,000$51,000$54,000$57,000$60,000$63,000$506,000
rent income$32,000$33,000$35,000$36,000$38,000$40,000$41,000$43,000$45,000$47,000$391,000
mortgage principal reduction$10,000$10,000$11,000$11,000$12,000$12,000$13,000$14,000$14,000$15,000$122,000
deposit interest-----------
gst hst rebate$24,000---------$24,000
total income return$106,000$86,000$90,000$94,000$99,000$103,000$108,000$114,000$119,000$125,000$1,043,000
Expense/ Investment
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
deposit-----------
remaining balance payment-----------
closing cost-----------
operating expense$11,000$11,000$11,000$12,000$12,000$12,000$13,000$13,000$14,000$14,000$123,000
mortgage payment$37,000$37,000$37,000$37,000$37,000$37,000$37,000$37,000$37,000$37,000$373,000
total expense investment$48,000$48,000$49,000$49,000$49,000$50,000$50,000$51,000$51,000$51,000$496,000
Other
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
net gain loss$58,000$38,000$41,000$45,000$49,000$54,000$58,000$63,000$68,000$73,000$547,000
cumulative roi$507$430$420$429$447$471$500$535$577$626$5,000
Soleil Condos
Address: Milton, Ontario
Price Range: $681,000 - $808,000
Avail. suites: 12
1—2.5 bd
551—971 SqFt