Suite number:
B 601 J
Project:
Address:
Milton, Ontario
Developer:
Neatt Communities
Property type:
condo
Bathrooms:
1.5
Bedrooms:
1.5
Size:
601 sqft
Occupancy Date:
Jun 2027
Price, CAD
$646,490
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
24.91%
Cumulative Return on Investment in Year 5
118.18%
Property Price at the End of Year 5
$833,000
Deposit Schedule
$5,000 at Signing
Total up to 5% in 30 days
$27,325
5% in 365 days
$32,325
2.5% in 545 days
$16,162
2.5% in 720 days
$16,162
5% on Occupancy
$32,325
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 | $34,000 | $35,000 | $37,000 | $39,000 | $41,000 | $43,000 | $46,000 | $48,000 | $50,000 | $53,000 | $427,000 |
| rent income | - | - | $5,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $175,000 |
| mortgage principal reduction | - | - | $2,000 | $9,000 | $10,000 | $10,000 | $10,000 | $11,000 | $11,000 | $12,000 | $75,000 |
| deposit interest | $2,000 | $4,000 | $4,000 | - | - | - | - | - | - | - | $9,000 |
| gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
| total income return | $35,000 | $40,000 | $72,000 | $70,000 | $73,000 | $76,000 | $80,000 | $84,000 | $88,000 | $92,000 | $710,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $32,000 | $65,000 | $32,000 | - | - | - | - | - | - | - | $129,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | $48,000 | - | - | - | - | - | - | - | $48,000 |
| operating expense | - | - | $2,000 | $8,000 | $9,000 | $9,000 | $9,000 | $9,000 | $10,000 | $10,000 | $66,000 |
| mortgage payment | - | - | $7,000 | $30,000 | $30,000 | $30,000 | $30,000 | $30,000 | $30,000 | $30,000 | $215,000 |
| total expense investment | $32,000 | $65,000 | $90,000 | $38,000 | $38,000 | $38,000 | $39,000 | $39,000 | $39,000 | $40,000 | $458,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $3,000 | -$25,089 | -$17,905 | $32,000 | $35,000 | $38,000 | $41,000 | $45,000 | $49,000 | $53,000 | $252,000 |
| cumulative roi | $109 | $77 | $83 | $101 | $118 | $134 | $150 | $165 | $181 | $196 | $1,000 |
Welcome to Stationside, the next stop to your new chapter. This two-tower building signals the newly emerging core of downtown Milton. With the future Milton GO Station just steps away, Stationside is a conduit of accessibility that empowers you to g...
Address: Milton, Ontario
Price Range: $492,000 - $809,000
Avail. suites: 13
1—2 bd
447—782 SqFt