Student A • 4 Bed
Starting From
$397,000
Annual Rent
$48,000
Storey
2 Storey
Dwelling Units
1 Units
Area (Per Unit)
1,100 SF
Bedrooms
4 Bedroom
Bathrooms
2 Bathroom
Return on Investment
Your Annual Cashflow will be:
$24,128
Your Annual Yield will be:
28.7%
Operating Budget
A
Effective Build Cost
(After HST Rebates)
$421,000
B
Down Payment (20%)
$84,200
A - B
Financed Amount
$336,800
C
Annual Rental Income
$48,000
D
Operating Expense (15%)
$7,200
C - D
Net Operating Income
$40,800
E
Annual HELOC Interest (4.95%)
$16,672
C - D - E
Est. Annual Cash Flow
$24,128
(C-D-E) ÷ B
Est. Annual Yield
28.7%
Note: All figures are estimates for illustrative purposes only and are based on assumed construction costs, rental income, operating expenses, and financing terms at the time of preparation. Actual results may vary due to changes in market conditions, interest rates, construction costs, vacancy, expenses, taxation, and individual financing arrangements. This is not an offer to lend, investment advice, or a guarantee of performance. Buyers should conduct their own due diligence and consult with professional advisors.
Floor Plan
