1045 Nadalin Heights 209, Milton

$539,900
1045 Nadalin Heights 209

$539,900

New
2d
Condo Apartment1 Storey/Apt

1045 Nadalin Heights 209, Milton

Total Monthly Obligation $3,307

Bed+Den
3+1
Baths
2
Park
1
Sqft
1000-1199
DOM
2d
Score
19
Yield
6.0%
Cash on Cash
-4.2%
Cap Rate
3.7%
5Y IRR
12.2%
10Y IRR
12.0%
Property Type-Condo Apartment
MLS® Number-W14102362
Bed+Den-3+1
Bathrooms-2
Size-1000-1199 sqft
Listed on site-Oct 21, 2026
Style-1 Storey/Apt
Building Type-Condo Apartment
Age-11-15
Taxes-$3,383 (2026)
Maintenance-$647.42/mo
Locker-Owned
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-REVEL REALTY INC.
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Brick, Stone
Possession-TBD
Neighbourhood-1038 - WI Willmott
Title-Residential Condo & Other

No agent assigned

Location, space, and style, all in one! Welcome to this spacious 1,148 sq. ft. suite, one of the largest in this charming boutique low-rise condo. With a layout that feels more like a home than a condo, this thoughtfully designed 2+1 bedroom suite offers plenty of room to live, work, and entertain. The versatile den features custom shelving in a large mirrored closet, making it an ideal home office, guest room or potential third bedroom. The spacious, private foyer offers a welcoming entry and a clear separation from the main living areas, a feature rarely found in condo layouts. The generous kitchen features solid-surface countertops, stainless steel appliances, and a large window that brings in plenty of natural light. Upgraded strip hardwood floors and California shutters add warmth and style to the open-concept living and dining area, with a walkout to a generous balcony perfect for morning coffee or relaxing on summer evenings. The primary bedroom offers plenty of room to unwind, complete with a 3-piece ensuite featuring an upgraded shower. Ensuite laundry, underground parking, and a separate storage locker add everyday convenience. The location is just as appealing! Walk to the Milton Sports Centre and enjoy easy access to local shopping and Milton District Hospital. Commuters will appreciate convenient connections to Highways 401 and 407, with Burlington and Oakville also within easy reach. Set on a quiet, low-density street surrounded by townhomes and detached homes, this condo offers a welcome balance of space, convenience, and a more residential feel.

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

Closing Costs

Mortgage Amount
$431,920
Land Transfer Taxes$7,273
Legal Fees (Est.)
$
Total cash required for closing$116,753

Total Monthly Obligation

$3,307/mo
Mortgage $2,178
Monthly Loss $2,734
Principal$573
Interest$1,605
Property Tax$282
Condo Fees$647
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.9%18
Cash-on-Cash
-8.9%1
5-Year IRR
8.8%28
10-Year IRR
9.8%
Returns Index
14.9/ 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
$32,556/yr
NOI
$15,748/yr
Net Cash Flow
-$865/mo
Cash Margin
-31.9%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.607
LTV Ratio
80.0%18
Vacancy Buffer
2.9 mo48
Risk Index
24.4/ 100

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

Comparables

Properties near 1045 Nadalin Heights 209

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.