Suite number:
112 - Alfreda
Project:
Address:
Milton, Ontario
Developer:
Sutherland Development Group
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
3
Size:
1468 sqft
Occupancy Date:
Jan 2026
Price, CAD
$975,800
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
25.84%
Cumulative Return on Investment in Year 5
124.23%
Property Price at the End of Year 5
$1,257,000
Deposit Schedule
$5,000 at Signing
Total up to 5% in 30 days
$48,790
2.5% in 120 days
$24,395
7.5% on Occupancy
$73,185
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 | $51,000 | $53,000 | $56,000 | $59,000 | $62,000 | $65,000 | $69,000 | $72,000 | $76,000 | $80,000 | $644,000 |
| rent income | $38,000 | $53,000 | $55,000 | $58,000 | $60,000 | $63,000 | $65,000 | $68,000 | $71,000 | $74,000 | $605,000 |
| mortgage principal reduction | $9,000 | $12,000 | $13,000 | $14,000 | $14,000 | $15,000 | $16,000 | $17,000 | $17,000 | $18,000 | $146,000 |
| deposit interest | $3 | - | - | - | - | - | - | - | - | - | $3 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $122,000 | $119,000 | $124,000 | $130,000 | $137,000 | $143,000 | $150,000 | $157,000 | $165,000 | $172,000 | $1,419,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $146,000 | - | - | - | - | - | - | - | - | - | $146,000 |
| remaining balance payment | $49,000 | - | - | - | - | - | - | - | - | - | $49,000 |
| closing cost | $56,000 | - | - | - | - | - | - | - | - | - | $56,000 |
| operating expense | $12,000 | $16,000 | $16,000 | $17,000 | $17,000 | $18,000 | $18,000 | $18,000 | $19,000 | $19,000 | $170,000 |
| mortgage payment | $37,000 | $49,000 | $49,000 | $49,000 | $49,000 | $49,000 | $49,000 | $49,000 | $49,000 | $49,000 | $476,000 |
| total expense investment | $300,000 | $65,000 | $65,000 | $66,000 | $66,000 | $66,000 | $67,000 | $67,000 | $68,000 | $68,000 | $898,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$177,981 | $54,000 | $59,000 | $65,000 | $71,000 | $77,000 | $83,000 | $90,000 | $97,000 | $104,000 | $521,000 |
| cumulative roi | $32 | $55 | $77 | $100 | $124 | $149 | $177 | $206 | $237 | $270 | $1,000 |
Creekside Condos
Address: Milton, Ontario
Price Range: $691,000 - $991,000
Avail. suites: 92
0—3 bd
0—1468 SqFt