Suite number:
109 - Emerson
Project:
Address:
Milton, Ontario
Developer:
Sutherland Development Group
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
1.5
Size:
940 sqft
Occupancy Date:
Jan 2026
Price, CAD
$780,800
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
22.19%
Cumulative Return on Investment in Year 5
108.42%
Property Price at the End of Year 5
$1,006,000
Deposit Schedule
$5,000 at Signing
Total up to 5% in 30 days
$39,040
2.5% in 120 days
$19,520
7.5% on Occupancy
$58,560
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 | $40,000 | $43,000 | $45,000 | $47,000 | $50,000 | $52,000 | $55,000 | $58,000 | $61,000 | $64,000 | $515,000 |
| rent income | $25,000 | $34,000 | $35,000 | $37,000 | $38,000 | $40,000 | $42,000 | $44,000 | $45,000 | $47,000 | $388,000 |
| mortgage principal reduction | $7,000 | $10,000 | $10,000 | $11,000 | $12,000 | $12,000 | $13,000 | $13,000 | $14,000 | $15,000 | $117,000 |
| deposit interest | $2 | - | - | - | - | - | - | - | - | - | $2 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $96,000 | $87,000 | $91,000 | $95,000 | $100,000 | $104,000 | $110,000 | $115,000 | $120,000 | $126,000 | $1,044,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $117,000 | - | - | - | - | - | - | - | - | - | $117,000 |
| remaining balance payment | $39,000 | - | - | - | - | - | - | - | - | - | $39,000 |
| closing cost | $53,000 | - | - | - | - | - | - | - | - | - | $53,000 |
| operating expense | $8,000 | $11,000 | $11,000 | $11,000 | $11,000 | $12,000 | $12,000 | $12,000 | $13,000 | $13,000 | $114,000 |
| mortgage payment | $29,000 | $39,000 | $39,000 | $39,000 | $39,000 | $39,000 | $39,000 | $39,000 | $39,000 | $39,000 | $381,000 |
| total expense investment | $246,000 | $50,000 | $50,000 | $50,000 | $51,000 | $51,000 | $51,000 | $51,000 | $52,000 | $52,000 | $704,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$149,632 | $37,000 | $41,000 | $45,000 | $49,000 | $54,000 | $58,000 | $63,000 | $69,000 | $74,000 | $340,000 |
| cumulative roi | $33 | $53 | $72 | $90 | $108 | $127 | $146 | $165 | $186 | $208 | $1,000 |
Creekside Condos
Address: Milton, Ontario
Price Range: $691,000 - $991,000
Avail. suites: 92
0—3 bd
0—1468 SqFt