Suite number:
R-699
Project:
Address:
Milton, Ontario
Developer:
Neatt Communities
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2
Size:
699 sqft
Occupancy Date:
Jun 2028
Price, CAD
$743,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
24.01%
Cumulative Return on Investment in Year 5
113.54%
Property Price at the End of Year 5
$958,000
Deposit Schedule
$5,000 at Signing
Total up to 5% in 30 days
$37,200
5% in 365 days
$37,200
2.5% in 545 days
$18,600
2.5% in 720 days
$18,600
5% on Occupancy
$37,200
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 | $39,000 | $41,000 | $43,000 | $45,000 | $47,000 | $50,000 | $52,000 | $55,000 | $58,000 | $61,000 | $491,000 |
| rent income | - | - | - | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $163,000 |
| mortgage principal reduction | - | - | - | $9,000 | $10,000 | $10,000 | $11,000 | $11,000 | $12,000 | $12,000 | $74,000 |
| deposit interest | $2,000 | $5,000 | $6,000 | - | - | - | - | - | - | - | $12,000 |
| gst hst rebate | - | - | - | $24,000 | - | - | - | - | - | - | $24,000 |
| total income return | $40,000 | $46,000 | $48,000 | $99,000 | $78,000 | $82,000 | $86,000 | $90,000 | $95,000 | $100,000 | $765,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $37,000 | $74,000 | $37,000 | - | - | - | - | - | - | - | $149,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | $52,000 | - | - | - | - | - | - | - | $52,000 |
| operating expense | - | - | - | $9,000 | $9,000 | $10,000 | $10,000 | $10,000 | $10,000 | $11,000 | $69,000 |
| mortgage payment | - | - | - | $37,000 | $37,000 | $37,000 | $37,000 | $37,000 | $37,000 | $37,000 | $261,000 |
| total expense investment | $37,000 | $74,000 | $89,000 | $46,000 | $47,000 | $47,000 | $47,000 | $47,000 | $48,000 | $48,000 | $530,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $3,000 | -$28,868 | -$40,575 | $52,000 | $32,000 | $35,000 | $39,000 | $43,000 | $47,000 | $52,000 | $235,000 |
| cumulative roi | $109 | $77 | $71 | $100 | $114 | $126 | $137 | $148 | $160 | $171 | $1,000 |
Stationside Condos
Address: Milton, Ontario
Price Range: $510,000 - $744,000
Avail. suites: 11
1—2 bd
447—782 SqFt