Easy Mortgage
Sean Ienco
BRX Mortgage Inc.
sean@easy-mortgage.ca
647-660-1129
Portfolio Analysis Report
Prepared for Sample Homeowner — October 8, 2026
Your advisory team
Sean Ienco
Mortgage Agent Level 2
BRX Mortgage Inc.
John Doe
Realtor
Doe Realty Group
Available Equity
$825,000
Total Debt
$535,000
Potential Savings
$21,204/yr
$1,767/mo · Best option on each mortgage — 2 counted
Portfolio Value
$1,650,000
Portfolio LTV
30.0%
Avg Rate
5.93%
Properties
2
Mortgages
2
Renewing 12mo
0
Switch Primary Recommendation
Switch RBC mortgage at 456 King Street West Unit 1804 from 6.2% to 4.05%
Uninsurable switch to a new lender (keeps the 28-year amortization, or reset it up to 30 — uninsurable, so no insurer caps it). Pay 3-month interest penalty (~$4,805) but get better rates. Fixed: 4.24% (save $5,947/yr) | Variable: 4.05% (save $6,526/yr).
Monthly Savings
$496–$544
Annual Savings
$5,947–$6,526
Upfront Costs
$5,305
Break-Even
11 mo
Savings shown fixed to variable, on the 5-year term. Interest saved, not payment.
Key Risks
  • Penalty estimate ($4,805) based on 3-month interest - get exact quote from lender
  • New lender qualification required
  • Amortization must remain the same (cannot extend) for switch rates
  • Must maintain LTV ≤ 80% for switch rates

Ranked Opportunities

#1 Refinance TD $13,989–$14,950/yr
Refinance TD at 123 Bay Street Unit 2501 from 5.49% to 3.8% + Toyota Financial, TD Visa Infinite
Upfront: $4,539    Current: 5.49%    Fixed: 4.44%    Variable: 3.80%    Term: 5yr    Amortization: 25 or 30yr (both shown)    New loan: $229,539
25-year amortization (current amortization bucket)
Current 5.49%
$1,751/mo
Fixed 4.44%
$1,263/mo
Saves $337/mo in interest
Break-even 14 months
Variable 3.80%
$1,183/mo
Saves $458/mo in interest
Break-even 10 months
30-year amortization
Current 5.49%
$1,751/mo
Fixed 4.64%
$1,176/mo
Saves $300/mo in interest
Break-even 16 months
Variable 3.80%
$1,066/mo
Saves $458/mo in interest
Break-even 10 months
Costs: Penalty $2,539 · Legal & closing $2,000
Why #1
  • Highest savings: $5,807/year
  • Includes debt consolidation (eliminates high-interest credit card)
  • Break-even in 10 months
#2 Switch RBC $5,947–$6,526/yr
Switch RBC mortgage at 456 King Street West Unit 1804 from 6.2% to 4.05%
Upfront: $5,305    Wealth break-even: 10 months    Current: 6.20%    Fixed: 4.24%    Variable: 4.05%    Term: 5yr (lowest rate)    Amortization: 28 or 30yr (both shown)    New loan: $310,000    Rental property
28-year amortization
Current 6.20%
$1,940/mo
Fixed 4.24%
$1,571/mo
Saves $496/mo in interest
Break-even 11 months
Variable 4.05%
$1,538/mo
Saves $544/mo in interest
Break-even 10 months
30-year amortization
Current 6.20%
$1,940/mo
Fixed 4.24%
$1,517/mo
Saves $496/mo in interest
Break-even 11 months
Variable 4.05%
$1,483/mo
Saves $544/mo in interest
Break-even 10 months
Costs: Penalty $4,805 · Legal & closing $500
Why #2
  • Uninsurable switch (uninsurable rates)
  • Save $6,526/year
  • Break-even in 10 months
#3 Refinance RBC $3,951–$5,785/yr
Refinance RBC at 456 King Street West Unit 1804 from 6.2% to 4.20%
Upfront: $6,805    Wealth break-even: 21 months    Current: 6.20%    Fixed: 4.79%    Variable: 4.20%    Term: 3yr (lowest rate)    Amortization: 25 or 30yr (both shown)    New loan: $316,805    Rental property
25-year amortization
Current 6.20%
$1,940/mo
Fixed 4.64%
$1,778/mo
Saves $368/mo in interest
Break-even 19 months
Variable 4.14%
$1,691/mo
Saves $498/mo in interest
Break-even 14 months
30-year amortization (current amortization bucket)
Current 6.20%
$1,940/mo
Fixed 4.74%
$1,642/mo
Saves $342/mo in interest
Break-even 20 months
Variable 5.00%
$1,691/mo
Saves $275/mo in interest
Break-even 25 months
Costs: Penalty $4,805 · Legal & closing $2,000
Why #3
  • Refinance rates, and the amortization can be reset to 25 or 30 years
  • New mortgage $316,805 at 63.4% LTV
  • Penalty and closing costs can be rolled in — nothing due at payout
  • The switch above keeps the existing amortization and uses switch rates
  • Pays back after this mortgage matures in 20 months, so it pays off over the new term rather than the rest of this one
#5 Reverse Mortgage Advisory
Pay off the TD mortgage on 123 Bay Street Unit 2501, eliminate the ~$1,751/mo payment, and access ~$252,000 tax-free
Why #5
  • Youngest owner on title is 71 (all owners must be 55+ — qualifies)
  • Pays off ~$185,000 mortgage and eliminates the ~$1,751/mo payment
  • Est. ~$252,000 accessible (~38% of value at this age)

Prepayment Penalty Estimates

LenderPropertyBalanceEst. PenaltyType
TD 123 Bay Street Unit 2501, Toronto $185,000 $2,539 3-Month
RBC 456 King Street West Unit 1804, Toronto $310,000 $4,805 3-Month
Penalty forecast — TD
123 Bay Street Unit 2501, Toronto
Penalty forecast chart for TD
IRD penalties change when the remaining term crosses certain thresholds. This lender uses nearest rounding.
DateDaysTermComp. RateTypeBeforeAfter
Nov 18, 2026 41 5yr → 4yr 5.49% → 5.39% 3-Mo $2,527 $2,527
Nov 18, 2027 406 4yr → 3yr 5.39% → 5.45% 3-Mo $2,372 $2,372
Nov 17, 2028 771 3yr → 2yr 5.45% → 4.29% 3-Mo → IRD $2,208 $4,826
Nov 18, 2029 1137 2yr → 1yr 4.29% → 4.89% IRD → 3-Mo $2,669 $2,035
Aug 19, 2030 1411 1yr → 0.5yr 4.89% → 4.89% 3-Mo $1,899 $1,899
Forecast is subject to change as lenders adjust their posted rates, which affects penalty calculations and transition points.
Penalty forecast — RBC
456 King Street West Unit 1804, Toronto
Penalty forecast chart for RBC
Forecast is subject to change as lenders adjust their posted rates, which affects penalty calculations and transition points.

Property Equity

PropertyValueMortgageLTVAvailable
123 Bay Street Unit 2501, Toronto
Owner Occupied
Best for refinance · Best for HELOC
$1,150,000 $185,000 16.1%
$735,000
Equity at 80%
456 King Street West Unit 1804, Toronto
Rental
$500,000 $310,000 62.0%
$90,000
Equity at 80%

Renewal Timeline

Property / LenderBalanceRateMaturesAction
456 King Street West Unit 1804, Toronto
RBC
$310,000 6.20% Jun 1, 2028
20 months
Refinance Now
Save $7,289/yr
123 Bay Street Unit 2501, Toronto
TD
$185,000 5.49% May 20, 2031
55 months
Refinance Now
Save $3,067/yr

Debt Consolidation Analysis

DebtBalanceRateRecommendationIf consolidated
TD Visa Infinite $18,000 21.99% Consolidate
Save $3,283/yr @ 3.80% refi
Toyota Financial $22,000 7.50% Consolidate
Save $821/yr @ 3.80% refi

Cash Flow Optimization

Refinance 456 King Street West Unit 1804 to lower your monthly payment
Refinance your RBC mortgage now. You'll save $431/month AND build equity faster. Break-even: 16 months (cash flow), 14 months (net worth). Both well within your 20-month term.
Save $431/mo    $5,167/yr    Break-even: 16 months
Trade-offs
  • You'll pay more interest over the life of the loan
  • You'll build equity in the property more slowly

Tips & Insights

Switch to accelerated biweekly payments
Pay off your TD mortgage at 123 Bay Street Unit 2501 4 years faster by switching to accelerated biweekly payments. You'd pay $94/month more but save $26,576 in interest over the life of the mortgage.
Save 4 years    Save $26,576 interest    +$94/mo
Switch to accelerated biweekly payments
Pay off your RBC mortgage at 456 King Street West Unit 1804 4 years faster by switching to accelerated biweekly payments. You'd pay $168/month more but save $56,225 in interest over the life of the mortgage.
Save 4 years    Save $56,225 interest    +$168/mo
Monitor your variable rate mortgage
You have $310,000 in variable rate mortgages. Keep an eye on Bank of Canada rate announcements. If rates rise significantly, consider locking into a fixed rate to protect your budget.

Properties & Mortgages

Property / LenderValue / BalanceRateTypeMaturity
123 Bay Street Unit 2501, Toronto $1,150,000
TD $185,000 5.49% fixed May 20, 2031
456 King Street West Unit 1804, Toronto $500,000
RBC $310,000 6.20% variable Jun 1, 2028
Disclaimers
  • This analysis is for informational purposes only and does not constitute financial advice.
  • Penalty estimates are based on lender classification and Bank of Canada rates - contact your lender for exact amounts.
  • Market rates are subject to change and may differ at time of application.
  • Qualification for new financing is not guaranteed.
  • Consult with a licensed mortgage professional before making decisions.
Talk to an expert
Questions about anything in this report? Sean Ienco can walk you through it. sean@easy-mortgage.ca · 647-660-1129
Book a call
Generated by Easy Mortgage — October 8, 2026 — This report is for informational purposes only and does not constitute financial advice.