3.5 Beds
2 Baths
1062 sqft
Toronto ON, M9A 4M2
| Mortgage | |
|---|---|
| Purchase Price | $ |
| Down Payment % | $274,692 |
| Mortgage Amount | $973,908 |
| Mortgage Payment % | $5,053 |
| Income | |
|---|---|
| Gross Rental Income | $ |
| Vacancy Rate % | $ |
| Other | $ |
| Gross Operating Income | $3,090 |
| Operating Expenses | |
| Management Fees % | $ |
| Property Tax | $ |
| Repair Reserve % | $ |
| Insurance | $ |
| Condo/Strata Fees | $ |
| Total Operating Expenses | $1,320 |
| Net Operating Income | $1,769 |
| Debt Service | |
| Mortgage Payment | $5,053 |
| Net Cash Flow | -$3,283 |
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Investments | ||||||||||
| Deposits | $249,720 | - | - | $24,972 | - | - | - | - | - | - |
| Closing Costs | - | - | - | $59,394 | - | - | - | - | - | - |
| Mortgage Paydown | - | - | - | $11,297 | $15,695 | $16,450 | $17,241 | $18,069 | $18,938 | $19,848 |
| Total | $249,720 | $0 | $0 | $95,663 | $15,695 | $16,450 | $17,241 | $18,069 | $18,938 | $19,848 |
| Cash Invested | $249,720 | $249,720 | $249,720 | $345,383 | $361,079 | $377,530 | $394,771 | $412,840 | $431,779 | $451,627 |
| Rental Cash Flows | ||||||||||
| Rent and other income | - | - | - | $27,813 | $38,281 | $39,927 | $41,643 | $43,434 | $45,302 | $47,250 |
| Operating Expenses | - | - | - | -$11,888 | -$16,147 | -$16,552 | -$16,968 | -$17,397 | -$17,837 | -$18,291 |
| Mortgage Payment | - | - | - | -$45,478 | -$60,638 | -$60,638 | -$60,638 | -$60,638 | -$60,638 | -$60,638 |
| Net Cash Flow | - | - | - | -$29,553 | -$38,505 | -$37,263 | -$35,963 | -$34,600 | -$33,173 | -$31,679 |
| Returns | ||||||||||
| Property Price Appreciation | $62,430 | $65,551 | $68,829 | $72,270 | $75,884 | $79,678 | $83,662 | $87,845 | $92,237 | $96,849 |
| Mortgage Paydown | - | - | - | $11,297 | $15,695 | $16,450 | $17,241 | $18,069 | $18,938 | $19,848 |
| Net Cash Flow | - | - | - | -$29,553 | -$38,505 | -$37,263 | -$35,963 | -$34,600 | -$33,173 | -$31,679 |
| Total Return | $62,430 | $65,551 | $68,829 | $54,015 | $53,074 | $58,864 | $64,939 | $71,314 | $78,002 | $85,018 |
| Cumulative Return | $62,430 | $127,981 | $196,810 | $250,825 | $303,900 | $362,765 | $427,705 | $499,019 | $577,021 | $662,040 |
| Investment Metrics | ||||||||||
| Cumulative ROI | 25.0% | 51.3% | 78.8% | 72.6% | 84.2% | 96.1% | 108.3% | 120.9% | 133.6% | 146.6% |
| Cash On Cash | - | - | - | -8.6% | -10.7% | -9.9% | -9.1% | -8.4% | -7.7% | -7.0% |
-2.46%
Price change (1 year)
10.7%
Price change (5 years)
-6.77%
Price change (1 year)
11.36%
Price change (5 years)
