1003_st_0_03-225 John St S unit 12c, Hamilton, ON, L8N 2C7
Hamilton ON, L8N 2C7
MLS® # PB1118-1003_ST_0_03
$386,900
363 sqft
Potential Investment Performance
Cumulative ROI
69.4%
Cumulative Market Appreciation
$106,893
Net Operating Income in Year 5
$261
Cash on Cash Return in Year 5
-17.8%
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 % | $77,380 |
| Mortgage Amount | $309,520 |
| Mortgage Payment % | $1,605 |
Cash Flow Calculator
monthly
yearly
| Income | |
|---|---|
| Gross Rental Income | $ |
| Vacancy Rate % | $ |
| Other | $ |
| Gross Operating Income | $365 |
| Operating Expenses | |
| Management Fees % | $ |
| Property Tax | $ |
| Repair Reserve % | $ |
| Insurance | $ |
| Condo/Strata Fees | $ |
| Total Operating Expenses | $379 |
| Net Operating Income | -$14 |
| Debt Service | |
| Mortgage Payment | $1,605 |
| Net Cash Flow | -$1,619 |
Acquistion Costs
Deposit $77,378
Land Transfer Tax $4,278
Legal Fees $1,500
Adjustments $0
Development Charges $15,000
Down Payment Balance $2
Total Acquisition Costs $98,158
Deposit Schedule
With the Offer $5,000
Deposit @ 30 days $14,345
Deposit @ 90 days $9,672
Deposit @ 150 days $9,672
Deposit @ 720 days $9,672
Deposit @ 1095 days $9,672
Due on Occupancy $19,345
Total Deposit $77,378
Closing Date Mar 1, 2028
Components of Return
Potential Returns
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Investments | ||||||||||
| Deposits | $38,689 | $9,672 | $19,345 | $9,672 | - | - | - | - | - | - |
| Closing Costs | - | - | $20,780 | - | - | - | - | - | - | - |
| Mortgage Paydown | - | - | $787 | $4,853 | $5,086 | $5,331 | $5,587 | $5,856 | $6,137 | $6,432 |
| Total | $38,689 | $9,672 | $40,912 | $14,525 | $5,086 | $5,331 | $5,587 | $5,856 | $6,137 | $6,432 |
| Cash Invested | $38,689 | $48,361 | $89,273 | $103,798 | $108,885 | $114,216 | $119,804 | $125,660 | $131,798 | $138,231 |
| Rental Cash Flows | ||||||||||
| Rent and other income | - | - | $731 | $4,421 | $4,611 | $4,809 | $5,016 | $5,231 | $5,456 | $5,691 |
| Operating Expenses | - | - | -$759 | -$4,574 | -$4,675 | -$4,778 | -$4,884 | -$4,992 | -$5,103 | -$5,216 |
| Mortgage Payment | - | - | -$3,211 | -$19,271 | -$19,271 | -$19,271 | -$19,271 | -$19,271 | -$19,271 | -$19,271 |
| Net Cash Flow | - | - | -$3,239 | -$19,425 | -$19,335 | -$19,240 | -$19,139 | -$19,032 | -$18,917 | -$18,796 |
| Returns | ||||||||||
| Property Price Appreciation | $19,345 | $20,312 | $21,327 | $22,394 | $23,513 | $24,689 | $25,924 | $27,220 | $28,581 | $30,010 |
| Mortgage Paydown | - | - | $787 | $4,853 | $5,086 | $5,331 | $5,587 | $5,856 | $6,137 | $6,432 |
| Net Cash Flow | - | - | -$3,239 | -$19,425 | -$19,335 | -$19,240 | -$19,139 | -$19,032 | -$18,917 | -$18,796 |
| Total Return | $19,345 | $20,312 | $18,874 | $7,822 | $9,265 | $10,780 | $12,372 | $14,044 | $15,801 | $17,646 |
| Cumulative Return | $19,345 | $39,657 | $58,532 | $66,354 | $75,619 | $86,400 | $98,772 | $112,816 | $128,617 | $146,264 |
| Investment Metrics | ||||||||||
| Cumulative ROI | 50.0% | 82.0% | 65.6% | 63.9% | 69.4% | 75.6% | 82.4% | 89.8% | 97.6% | 105.8% |
| Cash On Cash | - | - | -3.6% | -18.7% | -17.8% | -16.8% | -16.0% | -15.1% | -14.4% | -13.6% |
