Suite number:
117
Project:
Address:
Milton, Ontario
Developer:
Sutherland Development Group
Property type:
condo
Bathrooms:
2
Bedrooms:
2
Size:
1049 sqft
Occupancy Date:
Dec 2025
Price, CAD
$830,800
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
22.32%
Cumulative Return on Investment in Year 5
106.47%
Property Price at the End of Year 5
$1,070,000
Deposit Schedule
$5,000 at Signing
Total up to 5% in 30 days
$41,540
2.5% in 120 days
$20,770
2.5% in 240 days
$20,770
5% on Occupancy
$41,540
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 | $43,000 | $45,000 | $48,000 | $50,000 | $53,000 | $56,000 | $59,000 | $62,000 | $65,000 | $68,000 | $548,000 |
| rent income | - | $31,000 | $32,000 | $33,000 | $35,000 | $36,000 | $38,000 | $40,000 | $41,000 | $43,000 | $329,000 |
| mortgage principal reduction | - | $11,000 | $11,000 | $12,000 | $12,000 | $13,000 | $13,000 | $14,000 | $15,000 | $15,000 | $116,000 |
| deposit interest | $1,000 | - | - | - | - | - | - | - | - | - | $1,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $45,000 | $111,000 | $91,000 | $95,000 | $100,000 | $105,000 | $110,000 | $115,000 | $121,000 | $126,000 | $1,019,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $125,000 | - | - | - | - | - | - | - | - | - | $125,000 |
| remaining balance payment | $42,000 | - | - | - | - | - | - | - | - | - | $42,000 |
| closing cost | $52,000 | - | - | - | - | - | - | - | - | - | $52,000 |
| operating expense | - | $11,000 | $11,000 | $12,000 | $12,000 | $12,000 | $13,000 | $13,000 | $14,000 | $14,000 | $113,000 |
| mortgage payment | - | $40,000 | $40,000 | $40,000 | $40,000 | $40,000 | $40,000 | $40,000 | $40,000 | $40,000 | $364,000 |
| total expense investment | $218,000 | $51,000 | $52,000 | $52,000 | $52,000 | $53,000 | $53,000 | $54,000 | $54,000 | $55,000 | $695,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$173,745 | $59,000 | $39,000 | $43,000 | $47,000 | $52,000 | $57,000 | $61,000 | $67,000 | $72,000 | $324,000 |
| cumulative roi | $21 | $53 | $72 | $90 | $106 | $123 | $139 | $156 | $173 | $190 | $1,000 |
Creekside Condos
Address: Milton, Ontario
Price Range: $651,000 - $991,000
Avail. suites: 56
1—3 bd
655—1468 SqFt