451 Smokey Hollow Boulevard 39, Milton

$1,025,990
451 Smokey Hollow Boulevard 39

$1,025,990

New
14d
Att/Row/Townhouse3-Storey

451 Smokey Hollow Boulevard 39, Milton

Total Monthly Obligation $4,514

HausQ Valuation Report
Beds
3
Baths
3
Park
1
Sqft
1500-2000
DOM
14d
Score
17
Yield
3.7%
Cash on Cash
-5.5%
Cap Rate
3.4%
5Y IRR
11.2%
10Y IRR
11.2%
Property Type-Att/Row/Townhouse
MLS® Number-W14023198
Beds-3
Bathrooms-3
Size-1500-2000 sqft
Lot Size-14.76 × 67 ft
Listed on site-Oct 9, 2026
Style-3-Storey
Building Type-Att/Row/Townhouse
Age-New
Parking-2 - Built-In
Basement-None
Heating-Forced Air (Gas)
Brokerage-PIVOT REAL ESTATE GROUP
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-North
Exterior-Brick
Roof-Unknown
Foundation-Unknown
Sewer-Sewer
Possession-Other
Neighbourhood-1034 - MN Milton North
Title-Residential Freehold

No agent assigned

Welcome to Panorama by Royal Park Homes in Milton. 1,720 sqft. 3 bedroom 2.5 bathroom rearlane townhome with 1 car garage. Luxuryfeatures include laminate floor on ground & main floor and 9 foot ceiling on the main floor. Stainless Steel Kitchen Appliances included. Propertycomes with rooftop terrace, perfect outdoor area to enjoy the view of the escarpment. Close proximity to Kelso Park and brand new Hwy 401 exitfor extra convenience. Closing Q2 of 2027, do not miss this opportunity.

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

Closing Costs

Mortgage Amount
$820,792
Land Transfer Taxes$16,995
Legal Fees (Est.)
$
Total cash required for closing$223,693

Total Monthly Obligation

$4,514/mo
Mortgage $4,139
Monthly Loss $3,425
Principal$1,089
Interest$3,050
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.9%17
Cash-on-Cash
-9.3%1
5-Year IRR
8.2%24
10-Year IRR
9.1%
Returns Index
13.5/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
17/ 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
$37,500/yr
NOI
$29,250/yr
Net Cash Flow
-$1,701/mo
Cash Margin
-54.4%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.597
LTV Ratio
80.0%18
Vacancy Buffer
2.1 mo33
Risk Index
19.5/ 100

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

Comparables

Properties near 451 Smokey Hollow Boulevard 39

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.