pd_664-472 Burnhamthorpe Rd W, Mississauga, ON, L5B 4M6
Mississauga ON, L5B 4M6
2 Beds
2 Baths
664 sqft
Mississauga ON, L5B 4M6
Mortgage | |
---|---|
Purchase Price | $ |
Down Payment % | $158,780 |
Mortgage Amount | $635,121 |
Mortgage Payment % | $3,295 |
Income | |
---|---|
Gross Rental Income | $ |
Vacancy Rate % | $ |
Other | $ |
Gross Operating Income | $1,618 |
Operating Expenses | |
Management Fees % | $ |
Property Tax | $ |
Repair Reserve % | $ |
Insurance | $ |
Condo/Strata Fees | $ |
Total Operating Expenses | $805 |
Net Operating Income | $812 |
Debt Service | |
Mortgage Payment | $3,295 |
Net Cash Flow | -$2,482 |
Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 | |
---|---|---|---|---|---|---|---|---|---|---|
Investments | ||||||||||
Deposits | $79,390 | - | $19,847 | $59,542 | - | - | - | - | - | - |
Closing Costs | - | - | - | $28,854 | - | - | - | - | - | - |
Mortgage Paydown | - | - | - | $3,242 | $10,037 | $10,520 | $11,025 | $11,555 | $12,111 | $12,693 |
Total | $79,390 | $0 | $19,847 | $91,638 | $10,037 | $10,520 | $11,025 | $11,555 | $12,111 | $12,693 |
Cash Invested | $79,390 | $79,390 | $99,237 | $190,875 | $200,913 | $211,433 | $222,459 | $234,014 | $246,125 | $258,819 |
Rental Cash Flows | ||||||||||
Rent and other income | - | - | - | $6,474 | $19,700 | $20,547 | $21,431 | $22,352 | $23,313 | $24,316 |
Operating Expenses | - | - | - | -$3,222 | -$9,744 | -$9,981 | -$10,224 | -$10,474 | -$10,731 | -$10,995 |
Mortgage Payment | - | - | - | -$13,181 | -$39,544 | -$39,544 | -$39,544 | -$39,544 | -$39,544 | -$39,544 |
Net Cash Flow | - | - | - | -$9,929 | -$29,589 | -$28,978 | -$28,338 | -$27,666 | -$26,962 | -$26,224 |
Returns | ||||||||||
Property Price Appreciation | $39,695 | $41,679 | $43,763 | $45,951 | $48,249 | $50,662 | $53,195 | $55,854 | $58,647 | $61,580 |
Mortgage Paydown | - | - | - | $3,242 | $10,037 | $10,520 | $11,025 | $11,555 | $12,111 | $12,693 |
Net Cash Flow | - | - | - | -$9,929 | -$29,589 | -$28,978 | -$28,338 | -$27,666 | -$26,962 | -$26,224 |
Total Return | $39,695 | $41,679 | $43,763 | $39,264 | $28,698 | $32,203 | $35,882 | $39,743 | $43,796 | $48,048 |
Cumulative Return | $39,695 | $81,374 | $125,138 | $164,403 | $193,101 | $225,304 | $261,187 | $300,931 | $344,727 | $392,776 |
Investment Metrics | ||||||||||
Cumulative ROI | 50.0% | 102.5% | 126.1% | 86.1% | 96.1% | 106.6% | 117.4% | 128.6% | 140.1% | 151.8% |
Cash On Cash | - | - | - | -5.2% | -14.7% | -13.7% | -12.7% | -11.8% | -11.0% | -10.1% |