1045 Nadalin Heights 105, Milton

$529,900
1045 Nadalin Heights 105

$529,900

New
22d
Condo ApartmentApartment

1045 Nadalin Heights 105, Milton

Total Monthly Obligation $3,171

Beds
2
Baths
2
Park
1
Sqft
800-899
DOM
22d
Score
19
Yield
5.8%
Cash on Cash
-4.5%
Cap Rate
3.6%
5Y IRR
12.0%
10Y IRR
11.8%
Property Type-Condo Apartment
MLS® Number-W13852458
Beds-2
Bathrooms-2
Size-800-899 sqft
Listed on site-Oct 1, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$2,673.3 (2025)
Maintenance-$610.5/mo
Locker-Owned
Parking-2 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-REAL BROKER ONTARIO LTD.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick, Stucco (Plaster)
Possession-TBD
Neighbourhood-1038 - WI Willmott
Title-Residential Condo & Other

No agent assigned

Two Owned Underground Parking Spaces, A Main-Floor Walkout And An Owned Locker Set This Suite Apart. Bright And South-Facing, This Move-In-Ready 2-Bedroom, 2-Bathroom Condo Offers Generously Sized Bedrooms, A Functional Layout And Direct Access To Outdoor Space-Ideal For Relaxed Condo Living Without Waiting For An Elevator. The Kitchen Features Granite Countertops, A Breakfast Bar And Upgraded Stainless-Steel Appliances. Laminate Flooring, California Shutters And Upgraded Light Fixtures Add A Clean, Finished Look Throughout. Complete With Ensuite Laundry, Convenient Main-Floor Access, And An Owned Furnace And Air Conditioner. A Well-Maintained Home With The Parking, Storage And Outdoor Access Buyers Rarely Find Together.

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

Closing Costs

Mortgage Amount
$423,920
Land Transfer Taxes$7,073
Legal Fees (Est.)
$
Total cash required for closing$114,553

Total Monthly Obligation

$3,171/mo
Mortgage $2,137
Monthly Loss $2,608
Principal$562
Interest$1,575
Property Tax$223
Condo Fees$611
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.9%17
Cash-on-Cash
-9.1%1
5-Year IRR
8.6%27
10-Year IRR
9.6%
Returns Index
14.4/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
19/ 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
$30,696/yr
NOI
$15,227/yr
Net Cash Flow
-$869/mo
Cash Margin
-34.0%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.597
LTV Ratio
80.0%18
Vacancy Buffer
3.0 mo51
Risk Index
25.2/ 100

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

Comparables

Properties near 1045 Nadalin Heights 105

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.