LiveEn Direct
Button CopyPathCircle CloseCircle Left ArrowArrow Down Icon GreyClosecirclecircleBurger
Image 1
$549,990

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

MLS® # PB387-COPPERWOOD_PODIUM

1.0 Beds

1 Bath

494 sqft

Copperwood_Podium - The Rebecca by Rosehaven Homes

Property Features:

  • Bedrooms: 1.0
  • Bathrooms: 1.0
  • Floor Space (approx): 494

This listing content provided by Brokers PlaybookTM

Potential Investment Performance

Cumulative ROI

78.6%

Cumulative Market Appreciation

$151,952

Net Operating Income in Year 5

$2,392

Cash on Cash Return in Year 5

-17.5%

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
%
$109,997
Mortgage Amount $439,993
Mortgage Payment
%
$2,282

Cash Flow Calculator

monthly
yearly
Income
Gross Rental Income
Powered By
$
Vacancy Rate
%
$
Other
$
Gross Operating Income $661
Operating Expenses
Management Fees
%
$
Property Tax
$
Repair Reserve
%
$
Insurance
$
Condo/Strata Fees
$
Total Operating Expenses $538
Net Operating Income $122
Debt Service
Mortgage Payment $2,282
Net Cash Flow -$2,160

Acquistion Costs

Deposit $109,997
Land Transfer Tax $7,474
Legal Fees $1,500
Adjustments $0
Development Charges $15,000
Down Payment Balance $0
Total Acquisition Costs $133,971

Deposit Schedule

With the Offer $10,000
Deposit @ 30 days $17,499
Deposit @ 0 days $27,499
Due on Occupancy $54,999
Total Deposit $109,997
Closing Date Mar 1, 2028

Components of Return

Potential Returns

Year 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Investments
Deposits $54,998 - $54,999 - - - - - - -
Closing Costs - - - $23,974 - - - - - -
Mortgage Paydown - - - $6,262$7,146$7,490$7,850$8,227$8,623$9,037
Total $54,998$0$54,999$30,236$7,146$7,490$7,850$8,227$8,623$9,037
Cash Invested $54,998$54,998$109,997$140,233$147,380$154,871$162,721$170,949$179,572$188,609
Rental Cash Flows
Rent and other income - - - $7,272$8,246$8,600$8,970$9,356$9,758$10,178
Operating Expenses - - - -$5,925-$6,597-$6,746-$6,900-$7,056-$7,217-$7,382
Mortgage Payment - - - -$25,112-$27,395-$27,395-$27,395-$27,395-$27,395-$27,395
Net Cash Flow - - - -$23,765-$25,746-$25,541-$25,324-$25,095-$24,854-$24,599
Returns
Property Price Appreciation $27,499$28,874$30,318$31,834$33,425$35,097$36,851$38,694$40,629$42,660
Mortgage Paydown - - - $6,262$7,146$7,490$7,850$8,227$8,623$9,037
Net Cash Flow - - - -$23,765-$25,746-$25,541-$25,324-$25,095-$24,854-$24,599
Total Return $27,499$28,874$30,318$14,332$14,825$17,045$19,377$21,826$24,397$27,098
Cumulative Return $27,499$56,373$86,692$101,024$115,850$132,896$152,273$174,099$198,497$225,596
Investment Metrics
Cumulative ROI 50.0% 102.5% 78.8% 72.0% 78.6% 85.8% 93.6% 101.8% 110.5% 119.6%
Cash On Cash - - - -16.9% -17.5% -16.5% -15.6% -14.7% -13.8% -13.0%

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

Demographic Information of copperwood_podium-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