LiveEn Direct
Button CopyPathCircle CloseCircle Left ArrowArrow Down Icon GreyClosecirclecircleBurger
Image 1
Image 2
Image 3
$939,300

2 Beds

2 Baths

833 sqft

2d2-3825 Hwy 7, Markham, ON, L3R 0J6

Markham ON, L3R 0J6

MLS® # PB975-2D2

Property Features:

  • Bedrooms: 2.0
  • Bathrooms: 2.0
  • Floor Space (approx): 833

This listing content provided by Brokers PlaybookTM

Real Estate Investing Made Simple: See the RLP InvestorsEdge™ Proforma in Action

Potential Investment Performance

Cumulative ROI

81.7%

Cumulative Market Appreciation

$259,511

Net Operating Income in Year 5

$17,409

Cash on Cash Return in Year 5

-12.6%

Assumptions

The information below is based on user inputs and general assumptions for informational purposes only. The outputs are not legal, financial, investment, or other advice. Review all fields for accuracy and consult an agent for guidance.

Mortgage Calculator

Mortgage
Purchase Price
$
Down Payment
%
$187,860
Mortgage Amount $751,440
Mortgage Payment
%
$3,898

Cash Flow Calculator

monthly
yearly
Income
Gross Rental Income
Powered By
$
Vacancy Rate
%
$
Other
$
Gross Operating Income $2,030
Operating Expenses
Management Fees
%
$
Property Tax
$
Repair Reserve
%
$
Insurance
$
Condo/Strata Fees
$
Total Operating Expenses $879
Net Operating Income $1,150
Debt Service
Mortgage Payment $3,898
Net Cash Flow -$2,748

Acquistion Costs

Deposit $187,858
Land Transfer Tax $15,261
Legal Fees $1,500
Adjustments $0
Development Charges $15,000
Down Payment Balance $2
Total Acquisition Costs $219,621

Deposit Schedule

With the Offer $5,000
Deposit @ 30 days $41,965
Deposit @ 180 days $23,482
Deposit @ 365 days $23,482
Deposit @ 545 days $23,482
Deposit @ 730 days $23,482
Due on Occupancy $46,965
Total Deposit $187,858
Closing Date Oct 1, 2027

Components of Return

Potential Returns

Year 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Investments
Deposits $70,447$46,964$70,447 - - - - - - -
Closing Costs - - $31,763 - - - - - - -
Mortgage Paydown - - $7,733$12,063$12,643$13,250$13,887$14,555$15,254$15,987
Total $70,447$46,964$109,943$12,063$12,643$13,250$13,887$14,555$15,254$15,987
Cash Invested $70,447$117,411$227,354$239,417$252,060$265,311$279,199$293,754$309,008$324,996
Rental Cash Flows
Rent and other income - - $16,243$25,063$26,141$27,265$28,437$29,660$30,936$32,266
Operating Expenses - - -$7,036-$10,730-$10,997-$11,273-$11,556-$11,848-$12,148-$12,456
Mortgage Payment - - -$31,191-$46,786-$46,786-$46,786-$46,786-$46,786-$46,786-$46,786
Net Cash Flow - - -$21,984-$32,453-$31,643-$30,794-$29,905-$28,974-$27,998-$26,977
Returns
Property Price Appreciation $46,965$49,313$51,778$54,367$57,086$59,940$62,937$66,084$69,388$72,858
Mortgage Paydown - - $7,733$12,063$12,643$13,250$13,887$14,555$15,254$15,987
Net Cash Flow - - -$21,984-$32,453-$31,643-$30,794-$29,905-$28,974-$27,998-$26,977
Total Return $46,965$49,313$37,527$33,977$38,085$42,396$46,919$51,665$56,644$61,868
Cumulative Return $46,965$96,278$133,806$167,783$205,869$248,266$295,185$346,851$403,495$465,364
Investment Metrics
Cumulative ROI 66.7% 82.0% 58.9% 70.1% 81.7% 93.6% 105.7% 118.1% 130.6% 143.2%
Cash On Cash - - -9.7% -13.6% -12.6% -11.6% -10.7% -9.9% -9.1% -8.3%

Location of 2d2-3825 Hwy 7, Markham, ON, L3R 0J6

Demographic Information of 2d2-3825 Hwy 7, Markham, ON, L3R 0J6

Life Stage

Midlife Families

Employment Type

Service Sector/White Collar

Average Household Income

$96,069.12

Average Number of Children

1.41

Household Population

Household Structure

Age of Population

Education

Education Level

No certificate/diploma/degree

11.67 %

High school certificate or equivalent

23.37 %

Apprenticeship trade certificate/diploma

1.69 %

College/non-university certificate

16.62 %

University certificate (below bachelor)

1.82 %

University Degree

44.84 %

Commuter

Travel To Work

By Car

88.88 %

By Public Transit

6.29 %

By Walking

3.1 %

By Bicycle

0.0 %

By Other Methods

1.73 %

Cultural Diversity

Knowledge of Official Language

Mother Tongue

Building Information

Building Type

Apartments (Low and High Rise)

78.94 %

Houses

21.06 %

Own Vs. Rent