LiveEn Direct
Button CopyPathCircle CloseCircle Left ArrowArrow Down Icon GreyClosecirclecircleBurger
Image 1
Image 2
Image 3
$646,990

2 Beds

2 Baths

544 sqft

c4g1_c4g2-1429 Dundas St E, Oakville, ON, L6H 7G1

Oakville ON, L6H 7G1

MLS® # PB1090-C4G1_C4G2

Property Features:

  • Bedrooms: 1.5
  • Bathrooms: 1.5
  • Floor Space (approx): 544

This listing content provided by Brokers PlaybookTM

Real Estate Investing Made Simple: See the RLP InvestorsEdge™ Proforma in Action

Potential Investment Performance

Cumulative ROI

86.9%

Cumulative Market Appreciation

$178,751

Net Operating Income in Year 5

$14,100

Cash on Cash Return in Year 5

-11.6%

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
%
$129,398
Mortgage Amount $517,592
Mortgage Payment
%
$2,685

Cash Flow Calculator

monthly
yearly
Income
Gross Rental Income
Powered By
$
Vacancy Rate
%
$
Other
$
Gross Operating Income $1,583
Operating Expenses
Management Fees
%
$
Property Tax
$
Repair Reserve
%
$
Insurance
$
Condo/Strata Fees
$
Total Operating Expenses $645
Net Operating Income $937
Debt Service
Mortgage Payment $2,685
Net Cash Flow -$1,747

Acquistion Costs

Deposit $97,046
Land Transfer Tax $9,414
Legal Fees $1,500
Adjustments $0
Development Charges $15,000
Down Payment Balance $32,352
Total Acquisition Costs $155,312

Deposit Schedule

With the Offer $5,000
Deposit @ 30 days $27,349
Deposit @ 120 days $16,174
Deposit @ 240 days $16,174
Due on Occupancy $32,349
Total Deposit $97,046
Closing Date Mar 1, 2028

Components of Return

Potential Returns

Year 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Investments
Deposits $64,697 - $32,349 - - - - - - -
Closing Costs - - $58,266 - - - - - - -
Mortgage Paydown - - $1,977$8,148$8,539$8,950$9,380$9,831$10,303$10,799
Total $64,697$0$92,592$8,148$8,539$8,950$9,380$9,831$10,303$10,799
Cash Invested $64,697$64,697$157,289$165,438$173,978$182,928$192,308$202,140$212,444$223,243
Rental Cash Flows
Rent and other income - - $4,749$19,200$20,026$20,887$21,785$22,722$23,699$24,718
Operating Expenses - - -$1,935-$7,790-$7,987-$8,190-$8,398-$8,612-$8,833-$9,060
Mortgage Payment - - -$8,056-$32,226-$32,226-$32,226-$32,226-$32,226-$32,226-$32,226
Net Cash Flow - - -$5,243-$20,816-$20,188-$19,529-$18,839-$18,117-$17,361-$16,569
Returns
Property Price Appreciation $32,349$33,966$35,665$37,448$39,321$41,287$43,351$45,518$47,794$50,184
Mortgage Paydown - - $1,977$8,148$8,539$8,950$9,380$9,831$10,303$10,799
Net Cash Flow - - -$5,243-$20,816-$20,188-$19,529-$18,839-$18,117-$17,361-$16,569
Total Return $32,349$33,966$32,400$24,779$27,672$30,707$33,892$37,233$40,737$44,414
Cumulative Return $32,349$66,316$98,716$123,496$151,169$181,877$215,769$253,002$293,740$338,155
Investment Metrics
Cumulative ROI 50.0% 102.5% 62.8% 74.6% 86.9% 99.4% 112.2% 125.2% 138.3% 151.5%
Cash On Cash - - -3.3% -12.6% -11.6% -10.7% -9.8% -9.0% -8.2% -7.4%

Location of c4g1_c4g2-1429 Dundas St E, Oakville, ON, L6H 7G1

Demographic Information of c4g1_c4g2-1429 Dundas St E, Oakville, ON, L6H 7G1

Life Stage

Middle-Aged with Teens

Employment Type

Service Sector/White Collar

Average Household Income

$275,994.90

Average Number of Children

2.00

Household Population

Household Structure

Age of Population

Education

Education Level

No certificate/diploma/degree

12.48 %

High school certificate or equivalent

22.9 %

Apprenticeship trade certificate/diploma

0.42 %

College/non-university certificate

8.73 %

University certificate (below bachelor)

3.24 %

University Degree

52.23 %

Commuter

Travel To Work

By Car

89.0 %

By Public Transit

5.33 %

By Walking

1.58 %

By Bicycle

0.0 %

By Other Methods

4.09 %

Cultural Diversity

Knowledge of Official Language

Mother Tongue

Building Information

Building Type

Apartments (Low and High Rise)

Houses

100.0 %

Own Vs. Rent