1222 Rose Way 51, Milton

$749,990
1222 Rose Way 51

$749,990

New
8d
Att/Row/Townhouse3-Storey

1222 Rose Way 51, Milton

Total Monthly Obligation $3,680

HausQ Valuation Report
Beds
3
Baths
3
Park
1
Sqft
1100-1500
DOM
8d
Score
19
Yield
4.9%
Cash on Cash
-2.4%
Cap Rate
4.1%
5Y IRR
13.7%
10Y IRR
13.1%
Property Type-Att/Row/Townhouse
MLS® Number-W14082726
Beds-3
Bathrooms-3
Size-1100-1500 sqft
Listed on site-Oct 15, 2026
Style-3-Storey
Building Type-Att/Row/Townhouse
Taxes-$3,356.77 (2026)
Parking-2 - Built-In
Basement-None
Heating-Forced Air (Gas)
Brokerage-RE/MAX ULTIMATE REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-South
Exterior-Brick
Roof-Shingles
Foundation-Concrete
Sewer-Sewer
Possession-90-120 Days
Neighbourhood-1026 - CB Cobban
Title-Residential Freehold

No agent assigned

The upper level features 3 bedrooms and primary suite with upgraded ensuite bathroom with glass shower. The home is further complemented2 parking spots, in garage and parking pad, that provides ample parking and valuable additional storage space. Situated in a vibrant, close-knitneighbourhood close to16-Mile Creek Trail, the home offers an incredible lifestyle. You are a short stroll to scenic walking trails, park equippedwith a splash pad, basketball, and tennis courts, and around the corner from a parkette. Everyday conveniences are short drives away, includinggrocery stores, cafes, restaurants, Milton Marketplace, and the local hospital. Commuters will also appreciate the exceptional location, offeringquick and easy access to Highways, as well as Milton GO Station, making this beautiful townhouse the perfect blend of natural tranquility andurban connectivity.

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

Closing Costs

Mortgage Amount
$599,992
Land Transfer Taxes$11,475
Legal Fees (Est.)
$
Total cash required for closing$162,973

Total Monthly Obligation

$3,680/mo
Mortgage $3,025
Monthly Loss $2,884
Principal$796
Interest$2,229
Property Tax$280
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.3%21
Cash-on-Cash
-7.0%1
5-Year IRR
10.1%36
10-Year IRR
10.6%
Returns Index
19.1/ 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
$36,504/yr
NOI
$24,997/yr
Net Cash Flow
-$942/mo
Cash Margin
-31.0%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.6910
LTV Ratio
80.0%18
Vacancy Buffer
2.6 mo42
Risk Index
23.4/ 100

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

Comparables

Properties near 1222 Rose Way 51

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.