Suite number:
A105 1
Project:
Address:
Milton, Ontario
Developer:
Mattamy Homes Canada
Property type:
condo
Bathrooms:
1
Bedrooms:
1.5
Size:
612 sqft
Occupancy Date:
Mar 2026
Price, CAD
$569,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
22.73%
Cumulative Return on Investment in Year 5
111.53%
Property Price at the End of Year 5
$734,000
Deposit Schedule
$5,000 at Signing
Total up to 5% in 30 days
$23,500
2.5% in 120 days
$14,250
2.5% in 240 days
$14,250
5% on Occupancy
$28,500
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 | $30,000 | $31,000 | $33,000 | $35,000 | $36,000 | $38,000 | $40,000 | $42,000 | $44,000 | $47,000 | $376,000 |
| rent income | - | $11,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $28,000 | $29,000 | $215,000 |
| mortgage principal reduction | - | $4,000 | $8,000 | $9,000 | $9,000 | $9,000 | $10,000 | $10,000 | $10,000 | $11,000 | $80,000 |
| deposit interest | $2,000 | $1,000 | - | - | - | - | - | - | - | - | $4,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $32,000 | $71,000 | $63,000 | $66,000 | $69,000 | $72,000 | $76,000 | $79,000 | $83,000 | $87,000 | $699,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $57,000 | $28,000 | - | - | - | - | - | - | - | - | $85,000 |
| remaining balance payment | - | $28,000 | - | - | - | - | - | - | - | - | $28,000 |
| closing cost | - | $47,000 | - | - | - | - | - | - | - | - | $47,000 |
| operating expense | - | $4,000 | $9,000 | $9,000 | $9,000 | $9,000 | $10,000 | $10,000 | $10,000 | $11,000 | $81,000 |
| mortgage payment | - | $13,000 | $26,000 | $26,000 | $26,000 | $26,000 | $26,000 | $26,000 | $26,000 | $26,000 | $222,000 |
| total expense investment | $57,000 | $121,000 | $35,000 | $35,000 | $35,000 | $35,000 | $36,000 | $36,000 | $36,000 | $37,000 | $464,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$25,078 | -$49,908 | $28,000 | $31,000 | $34,000 | $37,000 | $40,000 | $43,000 | $47,000 | $50,000 | $235,000 |
| cumulative roi | $56 | $57 | $76 | $94 | $112 | $129 | $145 | $163 | $180 | $198 | $1,000 |
Part connection & part calm. Home & all the urban happenings. A place steeped in history & spurring innovation. Milton is the land of “ands”, not “if onlys”. At the centre of this coming together is Mile & Creek – a urban mid-rise condo-community com...
Address: Milton, Ontario
Price Range: $548,000 - $871,000
Avail. suites: 41
1—3.5 bd
504—1039 SqFt