Investor Desk

Model the deal before you write the offer.

Full financing, income, and expense breakdown — cap rate, cash-on-cash return, and break-even rent, calculated live.

Purchase price

CAD

Down payment

Interest rate

Amortization

years

Monthly rent

CAD

Vacancy allowance

Property tax / mo

CAD

Insurance / mo

CAD

Condo fees / mo

CAD

Maintenance

% / yr

Closing costs

Monthly cash flow

-$2,055

Mortgage / mo

$4,035

Expenses / mo

$1,318

Cap rate

2.79%

Cash-on-cash

-12.90%

Down payment

$170K

Cash needed

$191.3K

Annual NOI

$23.8K

Break-even rent

$5,455

Estimates only — actual financing, closing costs, and expenses vary by lender and property. This is a modelling tool, not a lending decision.