The Unionville - 9332 Kennedy Rd - 611_d6_a - Markham, ON, L6C 1N6
2.0 Beds
2 Baths
868 sqft
2.0 Beds
2 Baths
868 sqft
Mortgage | |
---|---|
Purchase Price | $ |
Down Payment % | $ |
Mortgage Amount | $909,592 |
Mortgage Payment % | $4,719 |
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 |
Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 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% |
1.48%
Price change (1 year)
41.69%
Price change (5 years)
1.28%
Price change (1 year)
42.11%
Price change (5 years)