Suite number:
2105
Project:
Address:
Milton, Ontario
Developer:
Lindvest
Property type:
condo
Bathrooms:
1.5
Bedrooms:
1.5
Size:
563 sqft
Occupancy Date:
Sep 2025
Price, CAD
$672,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
20.10%
Cumulative Return on Investment in Year 5
97.51%
Property Price at the End of Year 5
$867,000
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 | $35,000 | $37,000 | $39,000 | $41,000 | $43,000 | $45,000 | $47,000 | $50,000 | $52,000 | $55,000 | $444,000 |
| rent income | $2,000 | $20,000 | $21,000 | $22,000 | $23,000 | $23,000 | $24,000 | $26,000 | $27,000 | $28,000 | $214,000 |
| mortgage principal reduction | $709 | $9,000 | $9,000 | $10,000 | $10,000 | $10,000 | $11,000 | $11,000 | $12,000 | $12,000 | $95,000 |
| deposit interest | $234 | - | - | - | - | - | - | - | - | - | $234 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $37,000 | $89,000 | $69,000 | $72,000 | $75,000 | $79,000 | $83,000 | $87,000 | $91,000 | $95,000 | $778,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $5,000 | - | - | - | - | - | - | - | - | - | $5,000 |
| remaining balance payment | $130,000 | - | - | - | - | - | - | - | - | - | $130,000 |
| closing cost | $49,000 | - | - | - | - | - | - | - | - | - | $49,000 |
| operating expense | $658 | $8,000 | $8,000 | $8,000 | $9,000 | $9,000 | $9,000 | $10,000 | $10,000 | $10,000 | $82,000 |
| mortgage payment | $3,000 | $33,000 | $33,000 | $33,000 | $33,000 | $33,000 | $33,000 | $33,000 | $33,000 | $33,000 | $297,000 |
| total expense investment | $187,000 | $41,000 | $41,000 | $41,000 | $41,000 | $42,000 | $42,000 | $42,000 | $43,000 | $43,000 | $563,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$149,433 | $49,000 | $28,000 | $31,000 | $34,000 | $37,000 | $41,000 | $45,000 | $48,000 | $53,000 | $215,000 |
| cumulative roi | $19 | $52 | $68 | $83 | $98 | $111 | $124 | $137 | $150 | $163 | $1,000 |
Connectt Building B
Address: Milton, Ontario
Price Range: $590,000 - $860,000
Avail. suites: 21
1—2.5 bd
510—865 SqFt