Condo Investment Analyzer 2 Bedroom Condo In Mississauga Price $500,000 Downpayment $100,000 Closing Costs $15,000 Capital Allocation $115,000 Mortgage @ 2% Over 30 YR $1,478.48 Maintenance Fees or Cap EX $272.00 Monthly Taxes $180.08 Annual Prop Taxes $2,161.00 Total Carrying Costs $1,930.56 Average Rent $2,050 Total Cash Flow Monthly $119.44 Total Cash Flow Annual $1,433.24 Total Prinicipal Payment $9,831.56 Total Interest Payment $7,910.20 Total Annual ROI Without Any Appreciation 9.80% Total Annual ROI with 5% Annual Appreciation 29.04%
Enter the password to open this PDF file:
-
-
-
-
-
-
-
-
-
-
-
-