LiveEn Direct
Button CopyPathCircle CloseCircle Left ArrowArrow Down Icon GreyClosecirclecircleBurger
Image 1
$1,136,990

The Unionville - 9332 Kennedy Rd - 611_d6_a - Markham, ON, L6C 1N6

MLS® # PB252-611_D6_A

2.0 Beds

2 Baths

868 sqft

Property Features:

  • Bedrooms: 2.0
  • Bathrooms: 2.0
  • Floor Space (approx): 868

This listing content provided by Brokers PlaybookTM

Potential Investment Performance

Cumulative ROI

77.4%

Cumulative Market Appreciation

$314,129

Net Operating Income in Year 5

$16,040

Cash on Cash Return in Year 5

-14.1%

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
%
$
Mortgage Amount $909,592
Mortgage Payment
%
$4,719

Cash Flow Calculator

monthly
yearly
Income
Gross Rental Income
$
Vacancy Rate
%
$
Other
$
Gross Operating Income $2,115
Operating Expenses
Management Fees
%
$
Property Tax
$
Repair Reserve
%
$
Insurance
$
Condo/Strata Fees
$
Total Operating Expenses $1,078
Net Operating Income $1,037
Debt Service
Mortgage Payment $4,719
Net Cash Flow -$3,681

Acquistion Costs

Deposit $227,394
Land Transfer Tax $19,214
Legal Fees $1,500
Adjustments $0
Development Charges $15,000
Down Payment Balance $4
Total Acquisition Costs $263,112

Deposit Schedule

With the Offer $10,000
Deposit @ 30 days $46,849
Deposit @ 120 days $28,424
Deposit @ 180 days $28,424
Deposit @ 600 days $28,424
Deposit @ 780 days $28,424
Due on Occupancy $56,849
Total Deposit $227,394
Closing Date Apr 1, 2027

Components of Return

Potential Returns

Year 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Investments
Deposits $113,697$28,424$85,273 - - - - - - -
Closing Costs - - $35,718 - - - - - - -
Mortgage Paydown - - $10,551$14,659$15,364$16,102$16,876$17,687$18,537$19,428
Total $113,697$28,424$131,542$14,659$15,364$16,102$16,876$17,687$18,537$19,428
Cash Invested $113,697$142,121$273,663$288,323$303,687$319,789$336,666$354,353$372,891$392,319
Rental Cash Flows
Rent and other income - - $19,041$26,207$27,334$28,510$29,736$31,014$32,348$33,739
Operating Expenses - - -$9,703-$13,173-$13,492-$13,820-$14,157-$14,503-$14,859-$15,225
Mortgage Payment - - -$42,475-$56,633-$56,633-$56,633-$56,633-$56,633-$56,633-$56,633
Net Cash Flow - - -$33,137-$43,599-$42,791-$41,943-$41,054-$40,122-$39,144-$38,119
Returns
Property Price Appreciation $56,849$59,691$62,676$65,810$69,100$72,555$76,183$79,992$83,992$88,192
Mortgage Paydown - - $10,551$14,659$15,364$16,102$16,876$17,687$18,537$19,428
Net Cash Flow - - -$33,137-$43,599-$42,791-$41,943-$41,054-$40,122-$39,144-$38,119
Total Return $56,849$59,691$40,090$36,870$41,673$46,714$52,005$57,558$63,385$69,501
Cumulative Return $56,849$116,541$156,632$193,502$235,176$281,890$333,896$391,454$454,839$524,340
Investment Metrics
Cumulative ROI 50.0% 82.0% 57.2% 67.1% 77.4% 88.1% 99.2% 110.5% 122.0% 133.7%
Cash On Cash - - -12.1% -15.1% -14.1% -13.1% -12.2% -11.3% -10.5% -9.7%

Location of 611_d6_a-9332 Kennedy Rd, Markham, ON, L6C 1N6

Demographic Information of 611_d6_a-9332 Kennedy Rd, Markham, ON, L6C 1N6

Life Stage

Middle-Aged with Teens

Employment Type

White Collar

Average Household Income

$155,001.86

Average Number of Children

1.72

Household Population

Household Structure

Age of Population

Education

Education Level

No certificate/diploma/degree

14.48 %

High school certificate or equivalent

25.63 %

Apprenticeship trade certificate/diploma

2.05 %

College/non-university certificate

13.39 %

University certificate (below bachelor)

1.78 %

University Degree

42.67 %

Commuter

Travel To Work

By Car

93.15 %

By Public Transit

4.55 %

By Walking

1.1 %

By Bicycle

0.0 %

By Other Methods

1.2 %

Cultural Diversity

Knowledge of Official Language

Mother Tongue

Building Information

Building Type

Apartments (Low and High Rise)

0.33 %

Houses

99.67 %

Own Vs. Rent