|
|
|
|
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).
Savings shown fixed to variable, on the 5-year term. Interest saved, not payment.
Key Risks
|
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)
30-year amortization
Costs: Penalty $2,539 · Legal & closing $2,000
Why #1
|
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
30-year amortization
Costs: Penalty $4,805 · Legal & closing $500
Why #2
|
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
30-year amortization (current amortization bucket)
Costs: Penalty $4,805 · Legal & closing $2,000
Why #3
|
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
|
| Lender | Property | Balance | Est. Penalty | Type |
|---|---|---|---|---|
| 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
IRD penalties change when the remaining term crosses certain thresholds. This lender uses nearest rounding.
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
Forecast is subject to change as lenders adjust their posted rates, which affects penalty calculations and transition points.
|
| Property | Value | Mortgage | LTV | Available |
|---|---|---|---|---|
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% |
| Property / Lender | Balance | Rate | Matures | Action |
|---|---|---|---|---|
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 | Balance | Rate | Recommendation | If 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
|
|
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
|
|
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.
|
| Property / Lender | Value / Balance | Rate | Type | Maturity |
|---|---|---|---|---|
| 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 |