630 Sauve Street 418, Milton

$548,000
630 Sauve Street 418

$548,000

New
3d
Condo ApartmentApartment

630 Sauve Street 418, Milton

Total Monthly Obligation $3,093

HausQ Valuation Report
Beds
2
Baths
2
Park
1
Sqft
900-999
DOM
3d
Score
19
Yield
5.6%
Cash on Cash
-3.4%
Cap Rate
3.8%
5Y IRR
12.8%
10Y IRR
12.4%
Property Type-Condo Apartment
MLS® Number-W14097140
Beds-2
Bathrooms-2
Size-900-999 sqft
Listed on site-Oct 20, 2026
Style-Apartment
Building Type-Condo Apartment
Age-6-10
Taxes-$2,556 (2026)
Maintenance-$470/mo
Locker-Owned
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-RE/MAX ABOUTOWNE REALTY CORP.
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Brick, Concrete
Possession-30-59 days
Neighbourhood-1023 - BE Beaty
Title-Residential Condo & Other

No agent assigned

Rarely offered private retreat at Origin Condos in the heart of Beaty! This bright 943 sq ft, 2-bedroom, 2-bathroom suite on the 4th floor overlooks lush, treed green space with no neighbours facing or beside your private east-facing balcony, perfect for morning coffee. Inside, 9 ft ceilings, pot lights and vinyl flooring flow through an open-concept living and dining area with a walk-out to the balcony. The kitchen features upgraded cabinets, granite counters, a pantry and stainless steel appliances. The primary bedroom offers a walk-in closet and an ensuite with a double vanity and shower; the second bath has a full tub. Granite counters and upgraded toilets in both baths, plus in-suite laundry. Includes owned underground parking and a storage locker conveniently on the main floor. The building offers two gyms, a party room, BBQ area and rooftop terrace. Steps to Irma Coulson Public School, parks and shopping, with quick access to Derry Rd, Hwys 401 & 407 and Milton GO. Vacant possession.

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

Closing Costs

Mortgage Amount
$438,400
Land Transfer Taxes$7,435
Legal Fees (Est.)
$
Total cash required for closing$118,535

Total Monthly Obligation

$3,093/mo
Mortgage $2,210
Monthly Loss $2,512
Principal$582
Interest$1,629
Property Tax$213
Condo Fees$470
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.1%19
Cash-on-Cash
-8.0%1
5-Year IRR
9.4%32
10-Year IRR
10.2%
Returns Index
16.9/ 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
$30,768/yr
NOI
$17,095/yr
Net Cash Flow
-$786/mo
Cash Margin
-30.7%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.648
LTV Ratio
80.0%18
Vacancy Buffer
3.1 mo52
Risk Index
26.2/ 100

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

Comparables

Properties near 630 Sauve Street 418

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.