456 Laundon Terrace, Milton

$1,449,900
456 Laundon Terrace

$1,449,900

New
7d
Detached2-Storey

456 Laundon Terrace, Milton

Total Monthly Obligation $6,774

Beds
7
Baths
5
Park
5
Sqft
3000-3500
DOM
7d
Score
16
Yield
3.9%
Cash on Cash
-6.2%
Cap Rate
3.3%
5Y IRR
10.7%
10Y IRR
10.8%
Property Type-Detached
MLS® Number-W14088002
Beds-7
Bathrooms-5
Size-3000-3500 sqft
Lot Size-42.98 × 88.58 ft
Listed on site-Oct 16, 2026
Style-2-Storey
Building Type-Detached
Taxes-$6,609.72 (2026)
Parking-7 - Attached
Basement-Apartment, Separate Entrance
Heating-Forced Air (Gas)
Brokerage-RE/MAX REAL ESTATE CENTRE INC.
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-North
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-Flexible
Neighbourhood-1036 - SC Scott
Title-Residential Freehold

No agent assigned

Welcome to this stunning 5-bedroom executive home offering exceptional space, functionalityand modern living. Featuring 5 washrooms, separate living, dining and family rooms, plus amain-floor office, this home is ideal for growing families and those who work from home. Thespacious kitchen showcases granite countertops, stainless steel appliances and amplecabinetry, complemented by pot lights throughout. Freshly painted and carpet-free, the homeoffers a clean, bright and move-in-ready feel. The finished basement with separate entranceprovides excellent additional living space and potential for rental income. Enjoy theconvenience of no sidewalk, along with easy access to parks, schools, shopping, transit andall essential amenities. A fantastic opportunity in a desirable family-friendly location!

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

Closing Costs

Mortgage Amount
$1,159,920
Land Transfer Taxes$25,473
Legal Fees (Est.)
$
Total cash required for closing$316,953

Total Monthly Obligation

$6,774/mo
Mortgage $5,848
Monthly Loss $5,235
Principal$1,539
Interest$4,309
Property Tax$551
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.8%17
Cash-on-Cash
-9.6%1
5-Year IRR
8.0%23
10-Year IRR
9.0%
Returns Index
12.8/ 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
$57,000/yr
NOI
$40,190/yr
Net Cash Flow
-$2,499/mo
Cash Margin
-52.6%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.576
LTV Ratio
80.0%18
Vacancy Buffer
1.4 mo22
Risk Index
15.5/ 100

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

Comparables

Properties near 456 Laundon 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.