Suite number:
1306 - 2BA/2BB
Project:
Address:
Milton, Ontario
Developer:
Mattamy Homes Canada
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2
Size:
693 sqft
Occupancy Date:
Mar 2028
Price, CAD
$701,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
22.11%
Cumulative Return on Investment in Year 5
103.42%
Property Price at the End of Year 5
$904,000
Deposit Schedule
$5,000 at Signing
Total up to 5% in 30 days
$35,100
2.5% in 120 days
$17,550
2.5% in 240 days
$17,550
5% on Occupancy
$35,100
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 | $36,000 | $38,000 | $40,000 | $42,000 | $45,000 | $47,000 | $49,000 | $52,000 | $55,000 | $58,000 | $463,000 |
| rent income | - | - | $10,000 | $21,000 | $22,000 | $23,000 | $23,000 | $25,000 | $26,000 | $27,000 | $175,000 |
| mortgage principal reduction | - | - | $4,000 | $9,000 | $9,000 | $10,000 | $10,000 | $11,000 | $11,000 | $12,000 | $76,000 |
| deposit interest | -$1,365 | $4,000 | $2,000 | - | - | - | - | - | - | - | $4,000 |
| gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
| total income return | $35,000 | $42,000 | $80,000 | $72,000 | $76,000 | $79,000 | $83,000 | $87,000 | $92,000 | $96,000 | $742,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $70,000 | - | $35,000 | - | - | - | - | - | - | - | $105,000 |
| remaining balance payment | - | - | $35,000 | - | - | - | - | - | - | - | $35,000 |
| closing cost | - | - | $51,000 | - | - | - | - | - | - | - | $51,000 |
| operating expense | - | - | $5,000 | $9,000 | $9,000 | $10,000 | $10,000 | $10,000 | $10,000 | $11,000 | $74,000 |
| mortgage payment | - | - | $18,000 | $35,000 | $35,000 | $35,000 | $35,000 | $35,000 | $35,000 | $35,000 | $264,000 |
| total expense investment | $70,000 | - | $143,000 | $44,000 | $45,000 | $45,000 | $45,000 | $45,000 | $46,000 | $46,000 | $529,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$35,164 | $42,000 | -$63,017 | $28,000 | $31,000 | $34,000 | $38,000 | $42,000 | $46,000 | $50,000 | $213,000 |
| cumulative roi | $52 | $110 | $75 | $90 | $103 | $116 | $128 | $140 | $151 | $163 | $1,000 |
The Laurels
Address: Milton, Ontario
Price Range: $507,000 - $798,000
Avail. suites: 33
1—2.5 bd
503—803 SqFt