If you were to recalculate your figures with, say, 50% downpayment, then the results wil be entirely different.
There seem to be 2 different types of investors -- like myself, in for a long haul. Give a hefty downpayment, have a positive or very small negative cash flow. Others who go by the text books, calculate ROI and other concepts and hope for a quick spike in the prices for their salvation.
of course the numbers are different, but the result is the same.
the majority of new construction dt TO condos just do not make sense from a financial point of view.
ie. 550 sq ft condo, no parking - cost $360K (approx $650 psf) ; 50% dp of $180K leaves mortgage of $180K
4.5% 5-yr fixed 25 amortization mortgage = $996 = ~$327 principal + ~ $669 interest
cost to carry per month = $1,646:
mortgage = $996
condo fees = $300
property tax = $250
insurance = $100
estimated montly rent for 550 sf condo = $1,400;
so as an owner who put 50% dp, one is subsidizing the condo rental by $246 per month:
NOI = -$246 * 12 / $360,000 = - 0.82 %
back to the previous scenario where one put 20% dp:
NOI = -$844 * 12 / $ 360,000 = - 2.8 %
==========
AGAIN, best case scenario, if one bought outright with cash, no vacancies, no management costs to lease unit out, etc:
ROI = $1,400 * 12 / $360,000 = 4.6%
NOI = $750 * 12 / $360,000 = 2.5%
i'm not saying all R/E is bad, but buying with negative returns is the definition of speculative;
and currently buying in dt TO condo at $650 psf based on 20% dp with 4.5% 5-yr term / 25 yr amortization, where rental rates haven't changed much in the past 10 years, is speculative.
what further concerns me with buying at these prices:
* after the initial 5-yr term, assuming one hasn't accelerated mortgage payments, the principal will only be reduced by 10%
* 5 years from now, it's pretty much guaranteed that rates will be at least 1% (100 bp) higher, if not more
* even though the principal is lower, the higher rate will result in the same, if not higher, monthly mortgage payments
* other carrying costs like condo fees, taxes and insurance will be higher
* rent control in Ontario ... The 2011 guideline is 0.7 per cent