Here's a summary showing how to achieve positive cash flow using rentals of 2 bedroom units at the Bay corridor condominiums.
Average purchase price for two bedroom: $535,000 Average rental price for two bedroom $2,400
Cost of ownership on a two bedroom- INTEREST: (3%, amortized 30 years) * Note that the interest portion of the mortgage payment is highest on the first year.
- 25% down payment: annual interest on 1st year is $11,922.93 OR $993.50 a month
- 40% down payment: annual interest on 1st year is $9,538.35 OR $794.87 a month.
- MAINTENANCE: $550 Average
- PROPERTY TAX: $250 Average
TOTAL cost of ownership (interest portion of the mortgage, maintenance, and property tax):
- @ 25% Down payment - $1,793.50
- @ 40% Down payment - $1,594.87
** both numbers are above the $2400 average rent if we do not take into account the principle mortgage payments.
MORTGAGE PAYMENTS:
- @ 25% $1,691 per month - Interest: $993.50 Principle: $697.50
- @ 40% $1,353 per month - Interest: $794.87 Principle: $558.13
Total monthly cost (Mortgage, maintenance, and property tax)
- @ 25% Down payment $2491
- @ 40% Down payment $2153
As you can see, the 40% down payment is well under the $2400 that you collect in rent. The excess monthly payments can then be use to pay for the maintenance, marketing, cost to purchase/sell the property and other miscellaneous expenses.


See above files on statistics of the leased and sold 2 bedrooms in the 761, 763, and 770 Bay used for the calculations. May and June 2011.
The ROI for a given property will include any positive cash flow as well as the net proceeds from the sale of the property. The value of the properties in the area has consistently increased as the demand for this location continues to grow. A significant amount of the ROI will come from the sale of this property at a later time.
To increase your ROI, have you considered buying pre-construction condos? Buying early allows you to enjoy capital appreciation and your downpayment requirements reduced (early pricing instead of current market value).
Please let me know if you'd like to review these numbers in more detail in person. I can also put together some estimates for a particular unit that you might be interested in. Also, these are average prices and estimates. Please take that into consideration when you are making your decision.
Add a comment