LiveEn Direct
Button CopyPathCircle CloseCircle Left ArrowArrow Down Icon GreyClosecirclecircleBurger
Image 1
$537,990

The Rebecca - 71 Rebecca St - aubrey_tower - Hamilton, ON, L8R 1B6

MLS® # PB387-AUBREY_TOWER

1.0 Beds

1 Bath

436 sqft

Aubrey_Tower - The Rebecca by Rosehaven Homes

Property Features:

  • Bedrooms: 1.0
  • Bathrooms: 1.0
  • Floor Space (approx): 436

This listing content provided by Brokers PlaybookTM

Potential Investment Performance

Cumulative ROI

78.0%

Cumulative Market Appreciation

$148,636

Net Operating Income in Year 5

$1,941

Cash on Cash Return in Year 5

-17.7%

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
%
$107,597
Mortgage Amount $430,393
Mortgage Payment
%
$2,233

Cash Flow Calculator

monthly
yearly
Income
Gross Rental Income
Powered By
$
Vacancy Rate
%
$
Other
$
Gross Operating Income $583
Operating Expenses
Management Fees
%
$
Property Tax
$
Repair Reserve
%
$
Insurance
$
Condo/Strata Fees
$
Total Operating Expenses $488
Net Operating Income $95
Debt Service
Mortgage Payment $2,233
Net Cash Flow -$2,138

Acquistion Costs

Deposit $107,597
Land Transfer Tax $7,234
Legal Fees $1,500
Adjustments $0
Development Charges $15,000
Down Payment Balance $0
Total Acquisition Costs $131,331

Deposit Schedule

With the Offer $10,000
Deposit @ 30 days $16,899
Deposit @ 0 days $26,899
Due on Occupancy $53,799
Total Deposit $107,597
Closing Date Mar 1, 2028

Components of Return

Potential Returns

Year 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Investments
Deposits $53,798 - $53,799 - - - - - - -
Closing Costs - - - $23,734 - - - - - -
Mortgage Paydown - - - $6,126$6,990$7,326$7,679$8,048$8,434$8,840
Total $53,798$0$53,799$29,860$6,990$7,326$7,679$8,048$8,434$8,840
Cash Invested $53,798$53,798$107,597$137,457$144,448$151,775$159,454$167,502$175,937$184,777
Rental Cash Flows
Rent and other income - - - $6,418$7,277$7,590$7,917$8,257$8,612$8,983
Operating Expenses - - - -$5,373-$5,982-$6,117-$6,256-$6,398-$6,543-$6,692
Mortgage Payment - - - -$24,564-$26,797-$26,797-$26,797-$26,797-$26,797-$26,797
Net Cash Flow - - - -$23,519-$25,502-$25,324-$25,136-$24,937-$24,728-$24,507
Returns
Property Price Appreciation $26,899$28,244$29,656$31,139$32,696$34,331$36,047$37,850$39,742$41,729
Mortgage Paydown - - - $6,126$6,990$7,326$7,679$8,048$8,434$8,840
Net Cash Flow - - - -$23,519-$25,502-$25,324-$25,136-$24,937-$24,728-$24,507
Total Return $26,899$28,244$29,656$13,746$14,184$16,333$18,590$20,960$23,449$26,063
Cumulative Return $26,899$55,143$84,800$98,547$112,732$129,065$147,656$168,616$192,066$218,129
Investment Metrics
Cumulative ROI 50.0% 102.5% 78.8% 71.7% 78.0% 85.0% 92.6% 100.7% 109.2% 118.0%
Cash On Cash - - - -17.1% -17.7% -16.7% -15.8% -14.9% -14.1% -13.3%

Location of aubrey_tower-71 Rebecca St, Hamilton, ON, L8R 1B6

Demographic Information of aubrey_tower-71 Rebecca St, Hamilton, ON, L8R 1B6

Life Stage

Young Singles

Employment Type

Service Sector

Average Household Income

$73,201.28

Average Number of Children

1.76

Household Population

Household Structure

Age of Population

Education

Education Level

No certificate/diploma/degree

17.13 %

High school certificate or equivalent

24.75 %

Apprenticeship trade certificate/diploma

5.1 %

College/non-university certificate

19.47 %

University certificate (below bachelor)

2.04 %

University Degree

31.51 %

Commuter

Travel To Work

By Car

49.2 %

By Public Transit

29.59 %

By Walking

14.87 %

By Bicycle

0.89 %

By Other Methods

5.44 %

Cultural Diversity

Knowledge of Official Language

Mother Tongue

Building Information

Building Type

Apartments (Low and High Rise)

93.7 %

Houses

6.3 %

Own Vs. Rent