LiveEn Direct
Button CopyPathCircle CloseCircle Left ArrowArrow Down Icon GreyClosecirclecircleBurger
Image 1
Image 2
Image 3
$778,900

2 Beds

2 Baths

681 sqft

1d_d-1474 Bayly St, Pickering, ON, L1W 1L8

Pickering ON, L1W 1L8

MLS® # PB985-1D_D

Property Features:

  • Bedrooms: 1.5
  • Bathrooms: 1.5
  • Floor Space (approx): 681

This listing content provided by Brokers PlaybookTM

Potential Investment Performance

Cumulative ROI

86.5%

Cumulative Market Appreciation

$215,195

Net Operating Income in Year 5

$17,307

Cash on Cash Return in Year 5

-11.5%

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
%
$155,780
Mortgage Amount $623,120
Mortgage Payment
%
$3,233

Cash Flow Calculator

monthly
yearly
Income
Gross Rental Income
Powered By
$
Vacancy Rate
%
$
Other
$
Gross Operating Income $1,981
Operating Expenses
Management Fees
%
$
Property Tax
$
Repair Reserve
%
$
Insurance
$
Condo/Strata Fees
$
Total Operating Expenses $834
Net Operating Income $1,147
Debt Service
Mortgage Payment $3,233
Net Cash Flow -$2,085

Acquistion Costs

Deposit $78,889
Land Transfer Tax $12,053
Legal Fees $1,500
Adjustments $0
Development Charges $15,000
Down Payment Balance $76,891
Total Acquisition Costs $184,333

Deposit Schedule

With the Offer $5,000
Deposit @ 30 days $33,945
Deposit @ 0 days $19,472
Deposit @ 0 days $19,472
Due on Occupancy $1,000
Total Deposit $78,889
Closing Date Jan 1, 2028

Components of Return

Potential Returns

Year 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Investments
Deposits $77,889 - $1,000 - - - - - - -
Closing Costs - - $105,444 - - - - - - -
Mortgage Paydown - - $3,984$9,886$10,361$10,859$11,381$11,928$12,502$13,103
Total $77,889$0$110,428$9,886$10,361$10,859$11,381$11,928$12,502$13,103
Cash Invested $77,889$77,889$188,317$198,203$208,565$219,425$230,807$242,736$255,238$268,341
Rental Cash Flows
Rent and other income - - $9,908$24,206$25,247$26,333$27,465$28,646$29,878$31,163
Operating Expenses - - -$4,170-$10,114-$10,368-$10,629-$10,898-$11,174-$11,459-$11,752
Mortgage Payment - - -$16,165-$38,797-$38,797-$38,797-$38,797-$38,797-$38,797-$38,797
Net Cash Flow - - -$10,427-$24,704-$23,918-$23,093-$22,230-$21,325-$20,378-$19,386
Returns
Property Price Appreciation $38,945$40,892$42,936$45,083$47,337$49,704$52,190$54,799$57,539$60,416
Mortgage Paydown - - $3,984$9,886$10,361$10,859$11,381$11,928$12,502$13,103
Net Cash Flow - - -$10,427-$24,704-$23,918-$23,093-$22,230-$21,325-$20,378-$19,386
Total Return $38,945$40,892$36,493$30,265$33,781$37,470$41,341$45,402$49,663$54,132
Cumulative Return $38,945$79,837$116,330$146,596$180,377$217,848$259,190$304,592$354,256$408,389
Investment Metrics
Cumulative ROI 50.0% 102.5% 61.8% 74.0% 86.5% 99.3% 112.3% 125.5% 138.8% 152.2%
Cash On Cash - - -5.5% -12.5% -11.5% -10.5% -9.6% -8.8% -8.0% -7.2%

Location of 1d_d-1474 Bayly St, Pickering, ON, L1W 1L8

Demographic Information of 1d_d-1474 Bayly St, Pickering, ON, L1W 1L8

Life Stage

Young Couples

Employment Type

Mixed

Average Household Income

$118,967.79

Average Number of Children

1.69

Household Population

Household Structure

Age of Population

Education

Education Level

No certificate/diploma/degree

17.94 %

High school certificate or equivalent

35.98 %

Apprenticeship trade certificate/diploma

9.19 %

College/non-university certificate

13.49 %

University certificate (below bachelor)

2.43 %

University Degree

20.97 %

Commuter

Travel To Work

By Car

77.03 %

By Public Transit

8.45 %

By Walking

0.32 %

By Bicycle

0.0 %

By Other Methods

14.2 %

Cultural Diversity

Knowledge of Official Language

Mother Tongue

Building Information

Building Type

Apartments (Low and High Rise)

18.74 %

Houses

81.26 %

Own Vs. Rent