Suite number:
2104
Project:
Address:
Milton, Ontario
Developer:
Lindvest
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1.5
Size:
697 sqft
Occupancy Date:
Sep 2025
Price, CAD
$735,990
Available
ROI
15,25%
Monthly Expenses
- condo fees— $418
- property taxes— $184
- property management— $125
- repairs and maintenance— $63
Total: $790
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
20.40%
Cumulative Return on Investment in Year 5
98.26%
Property Price at the End of Year 5
$948,000
Deposit Schedule
$5,000 at Signing
Net Gain (Loss)
- Net Gain Loss
Get Expert Advice
Property Price Appreciation
- 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 | $38,000 | $40,000 | $42,000 | $45,000 | $47,000 | $49,000 | $52,000 | $55,000 | $57,000 | $60,000 | $486,000 |
| rent income | $2,000 | $24,000 | $25,000 | $27,000 | $28,000 | $29,000 | $30,000 | $31,000 | $33,000 | $34,000 | $264,000 |
| mortgage principal reduction | $741 | $9,000 | $10,000 | $10,000 | $11,000 | $11,000 | $12,000 | $12,000 | $13,000 | $13,000 | $101,000 |
| deposit interest | $234 | - | - | - | - | - | - | - | - | - | $234 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $41,000 | $98,000 | $77,000 | $81,000 | $85,000 | $89,000 | $94,000 | $98,000 | $103,000 | $108,000 | $874,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $5,000 | - | - | - | - | - | - | - | - | - | $5,000 |
| remaining balance payment | $142,000 | - | - | - | - | - | - | - | - | - | $142,000 |
| closing cost | $52,000 | - | - | - | - | - | - | - | - | - | $52,000 |
| operating expense | $790 | $10,000 | $10,000 | $10,000 | $10,000 | $10,000 | $11,000 | $11,000 | $11,000 | $11,000 | $95,000 |
| mortgage payment | $3,000 | $37,000 | $37,000 | $37,000 | $37,000 | $37,000 | $37,000 | $37,000 | $37,000 | $37,000 | $335,000 |
| total expense investment | $203,000 | $46,000 | $47,000 | $47,000 | $47,000 | $47,000 | $48,000 | $48,000 | $48,000 | $48,000 | $629,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$161,589 | $51,000 | $31,000 | $34,000 | $38,000 | $42,000 | $46,000 | $50,000 | $55,000 | $60,000 | $246,000 |
| cumulative roi | $20 | $51 | $68 | $84 | $98 | $112 | $126 | $140 | $154 | $168 | $1,000 |
Connectt Building B
Address: Milton, Ontario
Price Range: $590,000 - $860,000
Avail. suites: 21
1—2.5 bd
510—865 SqFt
Proforma Calculator
80% of Original Price
Options for changing mortgage terms
The rental rate per square foot.