QUOTE (Hammock @ Mar 23 2009, 09:16 PM) Are you able to share your numbers and assumptions that you are basing your conclusions on?
I`ve got a guy coming in to do an estimate tomorrow, I`ll let you know whether it is within the realm of possibility.
Ok I re-did my analysis for some calgary specific numbers and up-to-date rental amounts and interest rates.
The analysis is here:
http://redlinerealestate.ca/files/to%20sui...rty%20-%203.pdf
this is not a black and white problem and an estimate requires a number of variables and a few steps of iteration. Anyways here are the assumptions underlining the analysis:
- Purchase of a property is an unsuited property with a garage that can be rented for a total of $1775/mo
- Purchase price of this property is $350,000.
- Down payment is 10%, or $35,000.
- Cost to put a suite in is equal to $35,000
- mortgage rate is 4.45% fixed for the five year estimate AND the 10 year estimate.
- Amortization is 35 years.
- CMHC premium is 5.15% (4.75% for 10% down an an additional 0.4% for the 35yr am)
- rents appreciate at the same rate as property
- transaction costs for the future sale of the property are 5% total.
- Assuming that you are not selling the income property and are holding onto it forever.
- basement suite is low (700 for a brand new one bedroom) but this is due to the main floor now renting for less than 1775/mo
When I run all this through my math I see that you are better off buying a property then adding a suite at these appreciation rate numbers on a 5 yr and 10 yr time frame
5yr = just over 3%
10 year = just over 2%.
Some other things to consider:
- If you used the $35k to purchase a solid CASH FLOWING property (not breakeven on year 1!) it blows the `add suite` out of the water
- If you add in the transaction costs for selling the newly renovated basement suite it also hurts it.
- If you can do the suite for less than 35k you would need to know the return that the difference in cash would earn you. Call it a stock or a bond or something with a fixed rate so you could compare it to the new property.
If you have specific variables you want to add in to change things for your own particular situation send me an email or give me a call, but I might make you listen to my sales pitch
Trust this helps somehow.