Suite number:
N-458
Project:
Address:
Milton, Ontario
Developer:
Neatt Communities
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1
Size:
458 sqft
Occupancy Date:
Jun 2028
Price, CAD
$510,490
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
21.32%
Cumulative Return on Investment in Year 5
104.26%
Property Price at the End of Year 5
$658,000
Deposit Schedule
$5,000 at Signing
Total up to 5% in 30 days
$25,525
5% in 365 days
$25,525
2.5% in 545 days
$12,762
2.5% in 720 days
$12,762
5% on Occupancy
$25,525
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 | $27,000 | $28,000 | $29,000 | $31,000 | $33,000 | $34,000 | $36,000 | $38,000 | $40,000 | $42,000 | $337,000 |
| rent income | - | - | $893 | $11,000 | $11,000 | $12,000 | $12,000 | $13,000 | $13,000 | $14,000 | $87,000 |
| mortgage principal reduction | - | - | $514 | $6,000 | $7,000 | $7,000 | $7,000 | $8,000 | $8,000 | $8,000 | $52,000 |
| deposit interest | -$2 | $3,000 | $3,000 | - | - | - | - | - | - | - | $7,000 |
| gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
| total income return | $27,000 | $31,000 | $58,000 | $48,000 | $50,000 | $53,000 | $55,000 | $58,000 | $61,000 | $64,000 | $506,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $26,000 | $51,000 | $26,000 | - | - | - | - | - | - | - | $102,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | $47,000 | - | - | - | - | - | - | - | $47,000 |
| operating expense | - | - | $485 | $6,000 | $6,000 | $6,000 | $6,000 | $6,000 | $7,000 | $7,000 | $44,000 |
| mortgage payment | - | - | $2,000 | $26,000 | $26,000 | $26,000 | $26,000 | $26,000 | $26,000 | $26,000 | $181,000 |
| total expense investment | $26,000 | $51,000 | $75,000 | $31,000 | $32,000 | $32,000 | $32,000 | $32,000 | $32,000 | $32,000 | $375,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $1,000 | -$19,798 | -$17,211 | $17,000 | $19,000 | $21,000 | $24,000 | $26,000 | $29,000 | $32,000 | $132,000 |
| cumulative roi | $104 | $75 | $81 | $93 | $104 | $114 | $124 | $133 | $141 | $150 | $1,000 |
Stationside Condos
Address: Milton, Ontario
Price Range: $510,000 - $744,000
Avail. suites: 11
1—2 bd
447—782 SqFt