102- 1593 Rose Way, Milton
Milton
$669,900
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by SUTTON GROUP REALTY SYSTEMS INC.
Investment Analysis
Key Facts
Type
Condo Townhouse
Bedrooms
2
Bathrooms
2
Days on Market
198
Price Drop
7%
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$2,200/mo
Estimated from market price-to-rent ratios
Remarks
BRAND NEW FROM THE BUILDER! 2 BEDROOM, 2 FULL BATH CORNER UNIT Nestled In Fernbrook Homes Highly Anticipated Crawford Townhomes Community. Open Concept Design with 1350 sq.ft of Living Space on two levels featuring two outdoor areas- Balcony off of the Kitchen and an Expansive ROOFTOP TERRACE. An Unparalleled Location In South Milton; HEAT & WATER INCLUDED in Maintenance Fees; 9ft Ceilings; Luxury Vinyl Flooring Thru/Out; Gas BBQ Connection; Granite Counters; Upgraded Stainless Steel Appliance Package, Subway Tile Backsplash; Primary Bedroom Ensuite Bath; And Much More! Two (2) UNDERGROUND PARKING & One (1) LOCKER Included; Only Minutes To Major Highways, Oakville Trafalgar Hospital, Golf, Conservation Areas & The Future Home of the Milton Education Village (Wilfred Laurier University Campus & Research Park). Fantastic Home for First Time Buyers, Downsizers, A Small Family or Investors Alike!
MississaugaInvestor.ca
102- 1593 Rose Way
Condo Townhouse · 2bd/2ba · ~1,300 sqft
$669,900
Cash-Flow Report · July 31, 2026
Cap Rate
1.74%
Monthly Cash Flow
-$2,114/mo
Estimated Rent
$2,200/mo
Cash-on-Cash
-17.27%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,200 |
| Mortgage | −$3,083 |
| Property Tax | −$435 |
| Insurance | −$225 |
| Condo Fee | −$461 |
| Vacancy (5%) | −$110 |
| Cash Flow | -$2,114/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$26,400 |
| Vacancy (5%) | −$1,320 |
| Property Tax | −$5,225 |
| Insurance | −$2,700 |
| Condo Fee | −$5,532 |
| Annual NOI | $11,623 |
| Cap Rate | 1.74% |
Cash Required to Close
| Down Payment (20%) | $133,980 |
| Ontario Land Transfer Tax | $9,873 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $146,853 |
Assumptions: 20% down · 4.89% rate · 25yr amort · Canadian semi-annual compounding · $225/mo insurance · maintenance reserve = greater of 8% of rent or 1% of value/yr (condo fee replaces it) · 5% vacancy · rent estimated from neighbourhood MLS comps. All figures are estimates — verify with a licensed professional before making an investment decision.
Prepared by Hamza Nouman · RECO-registered Investor Specialist · 647-609-1289 · hamza@nouman.ca · MississaugaInvestor.ca
Get the Full Cash-Flow Report
A one-page PDF: cap rate, cash flow, mortgage breakdown, NOI and total cash to close — all assumptions in one printable summary.
Also unlocks cap rate, sold comps & mortgage detail.