543 Celandine Terrace, Milton

$999,111
543 Celandine Terrace

$999,111

New
25d
Att/Row/Townhouse2-Storey

543 Celandine Terrace, Milton

Total Monthly Obligation $4,784

Beds
4
Baths
5
Park
1
Sqft
1500-2000
DOM
25d
Score
16
Yield
4.0%
Cash on Cash
-5.9%
Cap Rate
3.3%
5Y IRR
10.9%
10Y IRR
10.9%
Property Type-Att/Row/Townhouse
MLS® Number-W13834376
Beds-4
Bathrooms-5
Size-1500-2000 sqft
Lot Size-21.03 × 90.4 ft
Listed on site-Sep 28, 2026
Style-2-Storey
Building Type-Att/Row/Townhouse
Age-0-5
Taxes-$4,543 (2026)
Parking-2 - Attached
Basement-Walk-Out, Finished
Heating-Forced Air (Gas)
Brokerage-CENTURY 21 PEOPLE`S CHOICE REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-East
Exterior-Brick, Stone
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-TBD
Neighbourhood-1051 - Walker
Title-Residential Freehold

No agent assigned

Welcome to 543 Celandine Dr ++Total More than 2450 SQ. F. Built Finished area ++Almost Like a Brand-New, Almost 1 year old 2025 built++Modern Townhouse featuring a Thoughtfully Designed Layout with quality finishes Throughout++The property offers Bright and Spacious living Area ++feels like a Detached House++ contemporary fixtures++9 Ft Ceiling ++an open-concept main floor ideal for both Everyday living and Entertaining++ along with 4 Decent Spacious Bedrooms &, 5 pc on suit bath with primary Bedroom, 3 full Bathroom on the Second Floor++ Oak Stairs with Iron Pickets ++Hard wood floor on the main floor & second floor ++Decent size Nice Windows with lots of natural light++ Convenient Laundry Upstairs+++ walkout finished Basement By the Builder++Totally, separate Entrance thru the garage ++ goes side ++providing direct access to the backyard and offering ++future customization for potential income generated ++ & for additional extra living for own a recreation area or for Home office ++The walkout Design also allows for Abundant Natural Light thru wide windows and enhanced functionality. Overall, this 1 year old newly constructed Townhouse combines Modern contemporary Design++ practical living space, and the added versatility of a walkout Finished basement, could be a potential Separate Entrance thru Garage making it an attractive option for Homeowners and Investors alike.. Thanks for the showings!!

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

Closing Costs

Mortgage Amount
$821,669($22,380 CMHC)
Land Transfer Taxes$16,457
Legal Fees (Est.)
$
Total cash required for closing$217,779

Total Monthly Obligation

$4,897/mo
Mortgage $4,143
Monthly Loss $3,806
Principal$1,090
Interest$3,053
Property Tax$379
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.7%16
Cash-on-Cash
-10.5%1
5-Year IRR
6.1%15
10-Year IRR
8.2%
Returns Index
9.3/ 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
$40,284/yr
NOI
$27,213/yr
Net Cash Flow
-$1,875/mo
Cash Margin
-55.9%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.556
LTV Ratio
82.2%14
Vacancy Buffer
2.0 mo31
Risk Index
16.7/ 100

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

Comparables

Properties near 543 Celandine 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.