Canopy Towers 1 & 2 - 5081 Hurontario St - 2tz_bf_b - Mississauga, ON, L4Z 3X7
2.0 Beds
1 Bath
742 sqft
2.0 Beds
1 Bath
742 sqft
Mortgage | |
---|---|
Purchase Price | $ |
Down Payment % | $ |
Mortgage Amount | $505,635 |
Mortgage Payment % | $2,623 |
Income | |
---|---|
Gross Rental Income | $ |
Vacancy Rate % | $ |
Other | $ |
Gross Operating Income | $1,808 |
Operating Expenses | |
Management Fees % | $ |
Property Tax | $ |
Repair Reserve % | $ |
Insurance | $ |
Condo/Strata Fees | $ |
Total Operating Expenses | $820 |
Net Operating Income | $987 |
Debt Service | |
Mortgage Payment | $2,623 |
Net Cash Flow | -$1,635 |
Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 | |
---|---|---|---|---|---|---|---|---|---|---|
Investments | ||||||||||
Deposits | $38,895 | $38,895 | $38,895 | $155,580 | - | - | - | - | - | - |
Closing Costs | - | - | - | $28,533 | - | - | - | - | - | - |
Mortgage Paydown | - | - | - | $1,285 | $7,928 | $8,310 | $8,709 | $9,128 | $9,566 | $10,026 |
Total | $38,895 | $38,895 | $38,895 | $185,398 | $7,928 | $8,310 | $8,709 | $9,128 | $9,566 | $10,026 |
Cash Invested | $38,895 | $77,790 | $116,685 | $302,083 | $310,012 | $318,322 | $327,032 | $336,160 | $345,726 | $355,753 |
Rental Cash Flows | ||||||||||
Rent and other income | - | - | - | $3,617 | $21,859 | $22,798 | $23,779 | $24,801 | $25,868 | $26,980 |
Operating Expenses | - | - | - | -$1,641 | -$9,892 | -$10,136 | -$10,387 | -$10,646 | -$10,911 | -$11,184 |
Mortgage Payment | - | - | - | -$5,247 | -$31,482 | -$31,482 | -$31,482 | -$31,482 | -$31,482 | -$31,482 |
Net Cash Flow | - | - | - | -$3,271 | -$19,515 | -$18,820 | -$18,090 | -$17,326 | -$16,525 | -$15,686 |
Returns | ||||||||||
Property Price Appreciation | $38,895 | $40,839 | $42,881 | $45,025 | $47,277 | $49,640 | $52,123 | $54,729 | $57,465 | $60,338 |
Mortgage Paydown | - | - | - | $1,285 | $7,928 | $8,310 | $8,709 | $9,128 | $9,566 | $10,026 |
Net Cash Flow | - | - | - | -$3,271 | -$19,515 | -$18,820 | -$18,090 | -$17,326 | -$16,525 | -$15,686 |
Total Return | $38,895 | $40,839 | $42,881 | $43,039 | $35,690 | $39,130 | $42,741 | $46,530 | $50,506 | $54,679 |
Cumulative Return | $38,895 | $79,734 | $122,616 | $165,656 | $201,346 | $240,477 | $283,219 | $329,749 | $380,256 | $434,935 |
Investment Metrics | ||||||||||
Cumulative ROI | 100.0% | 102.5% | 105.1% | 54.8% | 64.9% | 75.5% | 86.6% | 98.1% | 110.0% | 122.3% |
Cash On Cash | - | - | - | -1.1% | -6.3% | -5.9% | -5.5% | -5.2% | -4.8% | -4.4% |
-4.51%
Price change (1 year)
26.6%
Price change (5 years)