The Unionville - 9332 Kennedy Rd - 542_d3 - Markham, ON, L6C 1N6
2.5 Beds
2 Baths
813 sqft
2.5 Beds
2 Baths
813 sqft
Mortgage | |
---|---|
Purchase Price | $ |
Down Payment % | $ |
Mortgage Amount | $872,792 |
Mortgage Payment % | $4,528 |
Income | |
---|---|
Gross Rental Income | $ |
Vacancy Rate % | $ |
Other | $ |
Gross Operating Income | $2,365 |
Operating Expenses | |
Management Fees % | $ |
Property Tax | $ |
Repair Reserve % | $ |
Insurance | $ |
Condo/Strata Fees | $ |
Total Operating Expenses | $1,052 |
Net Operating Income | $1,313 |
Debt Service | |
Mortgage Payment | $4,528 |
Net Cash Flow | -$3,215 |
Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 | |
---|---|---|---|---|---|---|---|---|---|---|
Investments | ||||||||||
Deposits | $109,097 | $27,274 | $81,823 | - | - | - | - | - | - | - |
Closing Costs | - | - | $34,798 | - | - | - | - | - | - | - |
Mortgage Paydown | - | - | $10,124 | $14,066 | $14,742 | $15,450 | $16,193 | $16,971 | $17,787 | $18,642 |
Total | $109,097 | $27,274 | $126,745 | $14,066 | $14,742 | $15,450 | $16,193 | $16,971 | $17,787 | $18,642 |
Cash Invested | $109,097 | $136,371 | $263,116 | $277,183 | $291,925 | $307,376 | $323,570 | $340,542 | $358,329 | $376,972 |
Rental Cash Flows | ||||||||||
Rent and other income | - | - | $21,292 | $29,305 | $30,565 | $31,880 | $33,250 | $34,680 | $36,171 | $37,727 |
Operating Expenses | - | - | -$9,472 | -$12,864 | -$13,184 | -$13,513 | -$13,851 | -$14,199 | -$14,557 | -$14,926 |
Mortgage Payment | - | - | -$40,756 | -$54,342 | -$54,342 | -$54,342 | -$54,342 | -$54,342 | -$54,342 | -$54,342 |
Net Cash Flow | - | - | -$28,936 | -$37,901 | -$36,961 | -$35,975 | -$34,943 | -$33,861 | -$32,728 | -$31,541 |
Returns | ||||||||||
Property Price Appreciation | $54,549 | $57,276 | $60,140 | $63,147 | $66,305 | $69,620 | $73,101 | $76,756 | $80,594 | $84,624 |
Mortgage Paydown | - | - | $10,124 | $14,066 | $14,742 | $15,450 | $16,193 | $16,971 | $17,787 | $18,642 |
Net Cash Flow | - | - | -$28,936 | -$37,901 | -$36,961 | -$35,975 | -$34,943 | -$33,861 | -$32,728 | -$31,541 |
Total Return | $54,549 | $57,276 | $41,328 | $39,312 | $44,086 | $49,095 | $54,351 | $59,866 | $65,653 | $71,725 |
Cumulative Return | $54,549 | $111,826 | $153,155 | $192,467 | $236,554 | $285,649 | $340,001 | $399,868 | $465,521 | $537,247 |
Investment Metrics | ||||||||||
Cumulative ROI | 50.0% | 82.0% | 58.2% | 69.4% | 81.0% | 92.9% | 105.1% | 117.4% | 129.9% | 142.5% |
Cash On Cash | - | - | -11.0% | -13.7% | -12.7% | -11.7% | -10.8% | -9.9% | -9.1% | -8.4% |