1487 Rolph Terrace, Milton

$1,299,000
1487 Rolph Terrace

$1,299,000

New
30d
Detached2-Storey

1487 Rolph Terrace, Milton

Total Monthly Obligation $6,075

Beds
4
Baths
4
Park
2
Sqft
2000-2500
DOM
30d
Score
16
Yield
3.5%
Cash on Cash
-7.9%
Cap Rate
2.9%
5Y IRR
9.4%
10Y IRR
9.7%
Property Type-Detached
MLS® Number-W13818066
Beds-4
Bathrooms-4
Size-2000-2500 sqft
Lot Size-36 × 100 ft
Listed on site-Sep 23, 2026
Style-2-Storey
Building Type-Detached
Taxes-$5,519.64 (2026)
Parking-4 - Attached
Basement-Finished with Walk-Out
Heating-Forced Air (Gas)
Brokerage-SUTTON GROUP QUANTUM REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas
Pool-None
Facing-East
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-TBD
Neighbourhood-1023 - BE Beaty
Title-Residential Freehold

No agent assigned

Welcome to this beautifully maintained detached home, proudly cared for by its original owners and ideally located in Milton's highly sought-after Beaty neighbourhood. Backing onto a peaceful conservation area, this property offers exceptional privacy, scenic views and a wonderful connection to nature. The bright, open-concept main floor features a spacious living and dining area, a welcoming family room with a fireplace, and a stylish eat-in kitchen overlooking the terrace. The kitchen is equipped with KitchenAid stainless steel appliances, quartz countertops and plenty of space for everyday family living and entertaining. A powder room, mirrored foyer closet and convenient interior access to the double-car garage complete the main level. Upstairs, you will find four spacious bedrooms and convenient second-floor laundry. The impressive primary bedroom features beautiful conservation views and a bright five-piece ensuite with a window and elegant marble countertop. A three-piece main bathroom serves the additional bedrooms. The finished walkout basement provides excellent additional living space, complete with a full-size kitchen, three-piece bathroom, fireplace and cold room. Step outside to a generously sized backyard that is perfect for entertaining, relaxing and enjoying the private natural surroundings. A wonderful opportunity to own a well-cared-for family home in one of Milton's most desirable communities!

$
$
%
%
$
$
$
(utilities, internet...)
$
%
%

Closing Costs

Mortgage Amount
$1,039,200
Land Transfer Taxes$22,455
Legal Fees (Est.)
$
Total cash required for closing$283,755

Total Monthly Obligation

$6,075/mo
Mortgage $5,240
Monthly Loss $4,696
Principal$1,379
Interest$3,861
Property Tax$460
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.4%14
Cash-on-Cash
-11.3%0
5-Year IRR
6.7%17
10-Year IRR
8.0%
Returns Index
9.8/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
16/ 100
Avoid•Pass

Strategy: Buy & Hold — Weights: CFI 35% · RI 25%
RKI 20% · GI 20%

Assumptions & Inputs
$/mo
%
$
yr
%
Cash Flow
Weight: 35%
Gross Rent
$45,900/yr
NOI
$31,290/yr
Net Cash Flow
-$2,632/mo
Cash Margin
-68.8%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.505
LTV Ratio
80.0%18
Vacancy Buffer
1.6 mo25
Risk Index
15.8/ 100

*This analysis is independently generated NOT provided by TREB or CREA.

Comparables

Properties near 1487 Rolph Terrace

Time

Comparables are calculated within a 3km radius based on properties sold or leased within the past 6 months. This helps you understand the current market value and potential rental yield with high precision.

Data is provided courtesy of PropTx.

The information provided herein must only be used by consumers who have a bona fide interest in the purchase, sale, or lease of real estate and may not be used for any commercial or other purpose.

Listing information is deemed reliable but not guaranteed accurate by PropTx or TRREB.

REALTOR®, REALTORS®, and the REALTOR® logo are certification marks owned by REALTOR® Canada Inc. and licensed exclusively to the Canadian Real Estate Association (CREA).

The MLS® trademark and MLS® logo are owned by CREA and identify the quality of services provided by real estate professionals who are members of CREA.

Data last updated within the past 24 hours.