Showing posts with label money. Show all posts
Showing posts with label money. Show all posts

Saturday, July 13, 2019

The Universe Has Your Back - A Real Estate Fable

I thought I was helping
Image by Gerd Altmann from Pixabay
One of my tenant families struggled to pay rent. It's been an issue over the past three years.

The family would miss a rent payment. Then take a few months to catch up. Once caught up, they'd miss another payment the very next month. The cycle repeated.

I deeply empathized with their problems. I had experienced many of them in my past too - a close relative going through a critical illness, losing a job, going through challenges raising kids, car breaking down at the most horrible time, etc.

I thought I was helping the family by being patient through all their troubles. It seemed that they were trying so hard and needed a break. Besides, they seemed to have been able to always come out on top.

The Universe Has Your Back


Things always work out
Image by Gerd Altmann from Pixabay
Finally, the universe heard them. Things started turning around. First, a social housing program helped them catch up on rent - $2,200 was gifted to the family. Next, both parents found part-time jobs. Shortly, they worked full-time hours and multiple jobs. Once they apologized for a delayed reply to my text because they were too busy working! Hurrah!

With a sigh of relief, they told me one day that money wasn't an issue anymore. They'd be okay from now on. They sympathized with my dependance on their rent payment to pay my mortgage and other costs. They said that I shouldn't worry about their rent anymore.

I felt grateful to the universe! Things always work out somehow.

You Just Have to Do Your Part


Just a short month later. Another missed payment.

This time, the auto-deposit process on my end glitched. All transfers usually get auto-deposited, but
Did I misread the signs?
Image by TiNo Heusinger from Pixabay


this one went back to the sender because of a recent new release of the banking app. Not realizing this had happened, the tenants unintentionally spent the returned rent money. They had no money to pay rent. Understandable. A new cycle of struggles began.

My tenant put together a payment plan. They sent it in writing and laid out upcoming catch-up payments. Date - payment - date - payment - date payment...

Then, they missed the first catch-up payment.

What happened? 
No answer. 
What's the status? 
Apologies. CRA delayed our child tax benefit payment. It won't happen again.

Then, they missed the next planned payment.

Worried, I followed up again.

The Universe Has My Back


My tenant was frustrated. She confessed that there was a time when they didn't have any money to buy groceries for weeks and were getting food packages at the church.  Once they started working, they've been handing over their full paycheques to me. There was a list of issues at the house they weren't happy about. They didn't get sufficient value and service from me as their landlord, for their money. They brought up a poorly executed door replacement job from two years ago and said that I hired a drunk...

Please move out! I pleaded.


I checked and verified that there were more affordable housing options in the area for a family of the size. I don't want your full paycheque. Please don't give it to me! It's not right that you don't buy food. It's not right that you don't love your home.

Please, please, please don't stay in the house, especially if you are not getting a good value for the price you are paying. You know where the door is! Please please please move out.

I was sending my thoughts to the universe, begging it to resolve this nonsensical situation.

My tenant didn't reply. 
They sent the next rent payment on time. 
And then the next one. 
To be continued?


Sunday, March 31, 2019

Quickbooks: Real Estate and Personal Bookkeeping Must Have

Bookkeeping used to be my nightmare






I recently started using Quickbooks (referral link with 50% discount) for all personal finance and real estate bookkeeping. Now, I wish I did this a long-long-long-long time ago!

Prior to Quickbooks, I used an Excel-based manual process. I logged into online banking once a month and downloaded transactions. Then, I copied them into an Excel template. Assigned a category to each transaction. Refreshed my pivot tables and reviewed the results. Seems easy?

This process actually took an incredible amount of time! With every new rental property I purchased, the work-load increased. The volume steadily grew to an average of 300 transactions a month coming from 27 bank accounts. I was spending roughly three work days a month on data entry and review. And by the time I was done, the next month was already midway! Ughh...

Quickbooks gave me my time back!


I signed up for Quickbooks and linked it to all my bank accounts. So that all income and expense transactions automatically flowed into QuickBooks from CIBC, RBC, NBC, Scotiabank, BMO, Equitable, Questrade, CapitalOne, etc. No more download or copy-paste was needed.

Quickbooks keeps me organized!


In addition, I created auto-rules to categorize the incoming transactions from the feeds into the appropriate categories and classes. Most of the data fell into the buckets I needed all by itself. As for the remaining transactions, Quickbooks app lets me classify them on the go. For example, while I wait to pick up my son from Karate, I open the app and swipe things into places. Bookkeeping happens naturally in real time.

Quickbooks helps me collect rent!


Another feature I love is reporting! The Customer Detail report shows me the rent roll. I can easily see all completed and missing rent payments when I run current and past months data, side by side. It takes me just a couple of seconds to follow up on outstanding rent payments. I issue invoices for past-due rent and keep track of all the catch-up payments as they come in - all tenant activity is in one central place.


Quickbooks keeps me accountable!


The moment I log in, I know my income, expenses, and net profit or loss exactly, to the penny. I can drill into data by property, tenant, partner, company, time period, etc. I use insights from QuickBooks to plan on how to become financially independent sooner.

Quickbooks knows if I spend more or less than I make; 

if my assets are cash positive or negative; 

if my net worth is rising or falling. 

Quickbooks helps me make the decisions that are right, not the ones that are easy.

If you'd like to give Quickbooks a try, use this link to get a 50% discount.

Hope you love this tool as much as I do! Let me know how it goes :)


Thursday, January 31, 2019

A Landlord Toilet Story with Numbers

When a tenant calls, I expect an issue

It's been almost five years since we acquired our first rental property. Still, every time a tenant calls, I hesitate before picking up the phone. I know that they wouldn't call me if everything was going smoothly. 


Tenants only call for two reasons:

1) They can't pay the rent on time
2) There is a repair or maintenance issue

Either way it's not a happy call. So I dread picking up the phone. I look at the phone display with the tenant's name. I count down in my mind.

Five, four, three, two, one. Then, I pick up the phone.

My skin is getting thicker.

After five years, I know that whether I pick up the phone now or listen to the voice message a bit later, the issue will need to be addressed. I also know that the sooner I resolve it, the least costly it will be. Rarely, I see issues resolving themselves. Unfortunately, most of the issues not only stick around but also worsen rapidly whenever I procrastinate.

However, I also learned that there are always different ways to resolve an issue. The easiest way is often the most costly.

Let me give you an example.

What's the Issue? 



O-oh! Hard water, ruined tap
A couple of weeks ago, my tenant called and let me know that they have a few problems: the shower tap is broken, kitchen and laundry room faucet leak.
I scheduled a local plumbing company. They visited and gave me a quote....

I always expect the worst. So I wasn't even in complete shock. But still... this specific quote made me nauseous.

It's January - the first month of the new year - and the cost of this repair basically wipes out most of my profit for the entire year. 


Any future maintenance issues at this place would eat away cash flow from other properties.

How is this possible? All it takes is a broken tap and two leaking faucets?

I reviewed the quote:

Service Charge   $49.99
Kitchen Faucet   $599.45
Laundry Faucet  $368.31
Shower Valve Remodeling Plate $192.33
Handle Wall Mount Tub & Shower w/ Valve $911.50
Become an Advantage Plan Member $99.99 and get 15% off
Member Discount ($248.60)
Tax $256.49

Grand Total: $2,229.46


We thought we could
handle the easy stuff 
That was the worst case. The best case quote was for $1,420.13. Better, but still bad.

The quote seemed high. I just got my own new bathroom faucet for $47 off Amazon. $599.45 for a new kitchen faucet seemed absurd in comparison!

I checked with my property manager. Does the price seem reasonable? He'd quote around $1,200 for the worst case. I called a different local plumbing company. They quoted $1,500 for the worst case.

My husband and I went to our favourite store. You guessed it right - The Home Depot.

We decided that we'd at least be able to get the easy stuff done on our own. Then, call the plumber for the hard stuff and save that way.

We showed the tap picture to a Home Depot staff member.


How do we go about it? 


In the best case, they told us, we'd be able to buy the parts and replace what's been broken. We just had to know exactly the brand and type of the faucet and taps.

In the worst case, we'd have to call a licensed plumber. They didn't recommend that we'd attempt to cut the tile on our own. We didn't look handy enough...

This time we were lucky!


My husband was able to replace just the broken parts. We decided not to worry about the laundry faucet for now as the issue seemed to be very minor when we examined it up close. So my husband fixed the kitchen faucet and the shower tap.

Actual Costs

Aaawwww....
My husband fixes our tenants faucet

Manor faucet    $79.98
HANDLE         $13.49
FLANGE          $5.92
FLANGE          $5.92
WASHERS       $3.94
CARTRIDGE   $9.56

Tax: $15.45

Grand-total: $134.26





Problem Solved!

All I can say is: Tenants are happy! We are happy! 


How to Become 22% Financially Free

Most of my girlfriends think that
living with my parents is
a horrific idea :)
Over the Christmas break, my family made a very big decision. We all finally agreed that it's time to eliminate one of our biggest liabilities - our home! 


We decided to join efforts cross generations and consolidate two residences: my family moved in with my parents.

This is not only because we love each other to pieces, but also because we saw a great opportunity to optimize our spending. This is a step towards our financial freedom goal and a part of the following chain reaction:


  • Spending goes hand in hand with saving.
  • Saving goes hand in hand with investing. 
  • Investing goes hand in hand with multiple streams of income.
  • Multiple streams of income go hand in hand with financial freedom.


I understand if you think it's a crazy move. Even my nine-year-old jokes:

My son: Mom, how do you feel about living with your Mom when you are almost 40?
Leaving 16 years of memories behind
Me: I like it
My son: Why? [Pauses] Free food?!?
Then, he bursts into laughing loudly at his own black humour.

All joking aside, this is a big change for our family. Kids had to change schools, karate dojo, pack
and move all of their stuff, and try to make new friends. My husband and I packed 16 years of life into boxes and garbage bags and piled it in my parents' basement. My parents now have to observe our semi-chaotic living in their previously idyllically quiet home.

Why? Because this change takes us closer to achieving our financial freedom goal. Now, our upcoming year-long Sailing Trip in a couple of years is more real than we've ever imagined.


Myth: Home is an Asset


Most people consider the home that they live in to be an asset.

There is a lot of evidence all around us in favour of this myth. For example, real estate agents will tell us that home is the most expensive asset we will purchase in our lifetime.

A creditor will ask us to put the market value of our principal residence at the top of the Assets column on their credit application.

Our personal financial advisor will ask about the value of our home and enter it on the first line of the assets section of our Personal Financial Information form.

Let's be pragmatic about facts:

A real estate agent will get paid a commission based on the purchase price you pay for your home. 

A creditor will collect thousands of dollars of interest payments when you borrow from them and secure a loan against your home.

A financial planner will help you in many ways:
a mortgage, insurance, a secured loan, an investment portfolio, and a repeating annual financial plan update, all of which is based on the market value of your home; all of which comes with a price tag.

Please keep in mind that I am a grateful customer to a few amazing real estate brokers, mortgage brokers, and financial planners. Knowledgeable advisors help me tremendously on my way to financial freedom! The value of the products and services they provide to me greatly outweigh the associated costs and propel me forward. In fact, I wouldn't be able to achieve what I've done so far without their help. If you are reading this - Thank you!

The trick to appreciating the value of these services is to know exactly what you are after.

The advisors, especially great ones, will give you the advice that you'd like to hear. This is because a huge part of their job is to help you achieve your dreams. They will cater services to your tastes and help you make the decisions to achieve your desires.

Therefore, if you go with conventional definitions and believe your home to be an asset, you will inevitably purchase an expensive home and spend a lot of money on it! Your advisors will help you do it to the maximum.

Your Decisions are Yours to Sponsor

Since my goal is financial freedom, I make it my highest priority to fully understand the costs of each of my liabilities, including my home.

I am fully and solely responsible for all the associated home expenses such as:
Mortgage Interest and principal 
Mortgage insurance 
Life and disability insurance premiums 
Property taxes 
Property insurance 
Maintenance and repair costs 
Snow and grass care costs 
Cable 
Internet 
Phone line 
Security alarm system 
Furnace lease 
Water tank lease 
Utilities 
Interest on the furniture bought on credit card 
Interest on the car as fancy as my neighbour's
Netflix
Amazon Prime 
Cleaning lady (I notice that the trend is more bathrooms than people in a house!)
A second car if the house is far from work 

Given my personal goal, I choose to disagree with the conventional definitions and concur with Robert Kiyosaki, who insists that we put our home on the liabilities side of the equation.

In order for me to balance my personal budget, I have to face the harsh reality and be ready to pay the bills that I signed up for. There's definitely a lot of bills to pay when it comes to home ownership!

Consequently, my advisors strive to help me find the best bang for the buck, save every penny possible, and use my personal home to the fullest.


Abundant Opportunities


Homeownership combined with the home being classified as a liability (as opposed to being an asset) gives you tremendous opportunities.

First and foremost, I bet you can save two to three hundred dollars a month, if you carefully revisit all of your regular expenses, decide which of them you no longer need, and stop paying for them.

Keep in mind that small savings add up.

For example, over the past couple of months I shaved off the following on little things:

- Replaced mortgage and loan protector insurance with whole life and disability insurance +$100
- Stopped paying for a home thermostat rental +$15
- Cancelled Netflix +$12

Sub-Total: $127 per month = $1,524 per year = $1,836 before tax.

After moving to my parents, I've also added the following savings:
- Cancelled internet +$65
- Cancelled home insurance +$40
- Cut utilities and property taxes in half +$500

Sub-Total: $605 per month = $7,260 per year = $8,746 before tax.

Adding $656 monthly saving I shared last month, grand total becomes:

$127 + $605 + 656 = $1,388 per month = $16,656 per year.

At 17% tax rate, that is $20,067 of pre-tax salary.

An average family with 73.7K annual household income has to work for over eleven weeks to earn enough money to cover these expenses.

Given the recurring nature of these expenses, it's not just a one-time eleven-week long work project. You'd have to work for eleven weeks every year to pay for all these obligations.

For me personally, getting rid of these liabilities means that my husband can be on vacation for 11 weeks out of 52 every year. 

This alone makes us 


22% FINANCIALLY FREE



Sailing Trip Awaits!
Not bad, eh?

PS Saving and being frugal around your home-related expenses is just one side of the coin. Being a homeowner can open many investment opportunities and become the basis of your future wealth and financial freedom. Email me at ask@50doors.com if you'd like to learn more

Friday, December 28, 2018

When Frugality Fails

Being a landlord can feel EXTREME
Earlier this month, I started feeling as if

someone somehow 
made 
the God of Appliances 
MAD


Every time I picked up the phone, I heard one of my tenants deliver the bad news.

It started on Sunday morning.

Ring-ring. My fridge stopped working.

Monday morning. Ring-ring. My dryer stopped working.

Monday evening. Ring-ring. The washing machine doesn't drain.

At that point, I made a strategic decision of letting the phone ring and go to voice mail, while I was sorting out all these appliances issues.

Luckily, this was it for the time being!

Extreme Efforts Being Frugal


Most properties I get, come with appliances and in most cases they are pretty old. Hence, I expect at least some of the appliances would break fairly soon after the purchase.

In the past, I always looked for a used appliance to replace the broken one. I thought this was the most cost effective approach.

For two to three hundred dollars, I could find a decent used washer, dryer, stove or whatever needed. A new appliance would be about $500, almost twice more expensive.

With a used appliance, I also had to figure out a way to deliver it to the tenant, get it installed, and get rid of the old broken one.

Luckily, my husband is quite handy and could help with most of this.

This is How We Did It


I'd find the most affordable decent used appliance and negotiate the price.

Then, coordinate child sitting, so we can free up either a Saturday or a Sunday.

Our weekends are packed with our youngest son's Russian lessons, music, hockey, and occasional birthday parties.

Our youngest son is nine and the oldest is almost 19. My parents and my-in-laws have 6 grand kids each. They used to be eager and excited to babysit the oldest couple of grand kids.

Let's be honest, after 19 years on grand-parents duty, I can't say any of the grand-parents are thrilled when I ask them to spend a day driving grand son #6 back and forth, trying to bribe him with just the right amount of doughnuts, chocolate milk, and chips as he goes through a back to back list of all sorts of developmental activities and sports.

Having said that, more often than not, our parents still agree to help us out.

Childcare arranged - Yay!

Next, we'd borrow our friends' mini-van. Our friends have three kids of their own. So this is a hassle for them as well. They have to move car seats, strollers, and downsize their life for the day every time we need to borrow their car.

I'm grateful every time they help us out! To thank them we always bring back their car with a tank-full of gas.

Transportation Arranged - Yay!

The following step is to make an appointment with the tenants, at least 24-hours ahead. This is usually the easy part since the tenants look forward to getting a working appliance.

It has to be on the weekend, though! Because my husband has a day job. All this investing jazz is happening after hours and on weekends.

Tenants on Standby - Yay!

On the day of, usually a Sunday


1) Wake up early in the morning, seven-ish

2) Get Starbucks, it's going to be a long day!

3) Pack and drop off the child

4) Give extremely-detailed-instructions to the grand-parents about all the activities they have to tackle including a back up plan in case the child is in a whiny mood

5) Get the mini-van from our friends

6) Pack all tools and hardware

7) Remember to take the key, in case tenants aren't home

8) Go and get the appliance from the seller, typically someone I found on Kijiji

9) Drive to the tenant, either to Barrie or Guelph

10) Attempt to install the appliance

11) Find out that something doesn't work or is missing - pipes, outlets, drains, narrow doorway. It's guaranteed that something is going to be messed up or in our way.

12) Go to the hardware store for the parts and tools, minimum twice

13) Finish appliance installation super-late in the evening

14) Roll out the old appliance to the curb. Comply with local city and safety rules (ex., if it's a fridge, take off the door!)

15) Get fast food. We are super hungry and done with all the snacks by this time

16) Drive back to Toronto. No traffic on the way back - Yaaay!

17) Fill up the tank and return the mini-van

18) Pick-up the child from the parents

19) Go to bed at two or three am

20) Wake up four hours later

The job is done! Yay!

How Much Money-Wise?


With do-it-yourself approach, we'd pay about $300 for the used appliance, $50 for gas, $80 for a full tank of gas as a Thank You to our friends, get coffee, fast food and realize one out of every four new used appliances would break within several months after purchase and we'd have to fix it.

In summary, used appliance would cost about $600, while a new one would be about $800.

   Used Appliance      New Appliance   
Appliance$300.00 $500.00
Delivery$- $100.00
Installation$- $200.00
Starbucks for Two$12.00 $-
Fast Food for Two$20.00 $-
Gas & gas re-fill$130.00 $-
Fix New Used Appliance$132.50 $-
Total $ Cost$594.50 $800.00


How Much Effort-Wise?


In addition to dollar cost, we'd need to collaborate with and inconvenience a whole bunch of family and friends to coordinate appliance re-placement.

Collectively, we'd spend over 150 hours either putting in heroic efforts AND/OR sacrificing our weekend.

The result would be subpar. After all this time invested, our old new appliance will likely break soon or stay functional for just a couple more years. So we'd need to re-group and fix it again!


People InvolvedDo It Yourself Delivery /InstallProfessional Delivery/Install
Grandparents @ 12-14 hours20
Child @ 12-14 hours10
Friends @ 12-14 hours50
Husband @ 12-14 hours10
Self @ 2-4 hours admin work11
Self @ 14-18 hours inspiring my husband to put in heroic efforts over the weekend10
Handyman @ 2-3 hours01
Tenants @ 3-6 hours22
Total # Participants:134
Total Time Needed from everyone involved128 to 156 hours8 to 16 hours




With PROFESSIONAL help,
being a Landlord feels smooth

Landlord Job gets Easier with Professional Help

As my portfolio grows, appliances issue come up more and more frequently.

Sometimes, as often as three times a day!

My friends and family will NOT want me to hijack all their weekends, so that I can save $200 on an appliance.

I will never see my son again, if spend all my time trying to get and install cheap used appliances.


Also, my husband would very likely ask for a divorce if I queue up appliance deliveries and other handyman work for the next three-four-five weekends in a row...

Lately, I always go for NEW appliances and pay for PROFESSIONAL delivery and installation. 

This is the ONLY way I can scale to 50 doors.

Monday, December 24, 2018

How Two Families Got Richer

Miss my car, but don't miss spending ~8K a year 
Over the past 5 years, I've been adamant about eliminating liabilities.

Here is the theory:


Liabilities take money out of your pocket.

The more liabilities you get rid of, the more money you keep for yourself.


Every dollar you keep, you can put to work by acquiring assets.


Assets put money in your pocket.


Once money from your assets cover your needs, you are financially free.

Hence, eliminating liabilities expedites your financial freedom

Easy! Right?

Not really!

It took me over five years to make the decision to get rid of one of my biggest liabilities - my car! 

In Love with My Car


In love with my car
My husband and I knew precisely the cost of owning two cars. Yet we hesitated. We had a lot of questions: do we really need both cars? can we do with one car? how much extra time will we spend on logistics if we were to get rid of one of the cars? which of the cars we keep? how much can we save?

Most of uncertainty and hesitation came from the fact that my car was really important to me. I loved it! It was an integral part of my life.

It was hard to imagine not having my own car. I was used to being free to go whenever and wherever I want.

Managing our properties, driving kids to schools and sports, visiting our parents, getting tons of food from Costco, etc. all required a lot of driving. My husband and I often had to be in two or three different places at once. Eliminating one of our cars would cause a lot of stress and cost time.

After discussing pros and cons, we always came to the same conclusion: we had to keep both cars.

Even though I knew my car was an expensive liability, I loved it too much. I couldn't let it go.

Annual Car Cost = Seven Weeks Working 


It's been taking a TON of money out of my pocket. In 2018, relevant  expenses added up to $7,878:



CostsAmount
Gas$3,473
Insurance$2,435
Fixes$1,507
Parking$463
Total$7,878


At 17% tax rate, this equals $9,492 of pre-tax money.

An average family with 73.7K annual household income has to work for over seven weeks to earn enough money to cover this liability. This is a recurring expense, so it's not just a one time seven week work project. You'd have to work for seven weeks every year to pay for all the car expenses expenses that year.

Time for Change


All good things must come to an end
This year our personal situation changed.

Our oldest son moved out.

Our middle son became fully self-sufficient. He prefers TTC.

I work from home most of the time.

My husband takes train to work.

We noticed that both cars are parked and idle during most of the time.

The next step was obvious. No more hesitation. We no longer needed two cars. Time to sell!

My Ex-Car is now an Asset


Once we made the decision, selling was easy. We found a buyer on Kijiji.

What I loved the most was that he turned the car into an Uber! It's now an asset and is putting money into the buyer's pocket.

One transaction made two families a little bit richer:

My family got rid of a liability. We now keep more money for ourselves.
The buyer's family acquired an asset, which puts money into their pockets.

Tuesday, November 13, 2018

Discovery of the Year: Passive Income Exists! and why I say so

Lo-o-o-o-o-ng road to Financial Freedom


Up until very recently, I thought that 4% return on your money was a GREAT deal.

In fact, I believed that anything better than 4% was most likely a SCAM.

Given this information, my freedom seemed practically-unattainable:






My financial freedom was THREE MILLION dollars away

3 million @ 4% = $120,000 / year = $10,000 / month

Imagine, how HAPPY I was when I learned that there are 

NUMEROUS LEGITIMATE WAYS

to make more than 4% on your money! 

How about 6%, 8%, 12%, 17 % or even 20+%?!?

With higher returns, the path to financial freedom is much shorter! 



For example, at 8% return, financial freedom is

1.5 million away:

1.5 million @ 8% = $120,000 / year = $10,000 / month 








Discovery of Private Exempt Market

During summer, I started investing in what is called private exempt market. I learned about this type of investing from a good friend, whom I met at a networking event about a year ago.

Investing means lending your money to someone who will use it to create value and pay you your money back with a profit.

You have to remember that investing can be risky - you can lose time, money, go through a load of stress, etc.

This is why there's a whole slew of regulation around investing in private exempt markets, which is in place to protect consumers (aka you and me) from making bad decisions and getting themselves into financial trouble.

Private market means all non-public businesses, from mom-and-pop-shops to huge private enterprises.

Exempt means that there are rules for investing into these private deals.

You have to meet one of the exemptions to qualify. 

These exemptions are governed by law. Their purpose is to protect the consumers from financial losses, which they can't withstand.

Up until a couple of years ago, only accredited investors were qualified to invest in private exempt market and private companies could not advertise investment opportunities to non-accredited investors.

Accredited investor is someone who meets at least one of the following criteria:

  • Earns more than $200,000 per year before taxes
  • Together with spouse, earns more than $300,000 
  • Owns more than $1 million before taxes of financial assets but net of related liabilities
  • Owns more than $5 million of net assets 

Needless to say, the whole concept of private exempt market was invisible / forbidden / unattainable to average middle class professionals because most of us don't qualify as an accredited investor, so we fall under the protected class.

I personally had no idea about these deals. Protection worked :)







The Good News!


The good news is - the legislation was updated and we now qualify and can learn about investing in private exempt market. 

Here is the recently added Eligible Investor exemptions:


  1. Owns $400,000 or more net assets
  2. Earns more than $75,000 per year before taxes 
  3. Together with spouse, earns more than $125,000 
Lastly, there is one more exemption - Any Investor!

Legislation still protects us by setting the limits of how much Eligible and Any Investors can invest.

Yet, we all now have an opportunity to invest into many of the same deals that accredited investors have been investing into. And I bet, most accredited investors wouldn't be too thrilled investing into something like this, which I constantly see in my Facebook feed:

This is NOT a good deal.
Hope you aren't clicking on ads like this one...


My First Two Assets in Private Exempt Market


11% vs. 3.2% - Gets You There Faster!
I invested in two private exempt market deals so far. Here are the key reasons why I chose them:


1) Like the horse and bet on the Jockey 
  • I educated myself about the details of the project and understood it. I checked with people who are a lot smarter than I will ever be.
  • I am very clear about the business model, project plan, exit strategy, and underlying securities 
  • Most importantly, I verified the track record of the Jockey. I know that they’ve done what they are about to do over and over and over and over again successfully. 

2) Operating within my comfort zone
  • Using RRSP money, which will not be available to me anyways for a couple more decades 
  • NOT putting all my life’s savings into a deal all at once - I allocated two chunks and spread them across two independent projects 
  • Selected projects within the real estate niche, which I'm familiar with
  • Am comfortable with the timeline and the fact that my money will be locked for 3-5 years


3) Trust but verify

I chose one asset with frequent cash distributions and another one with higher return and longer waiting period.

The former pays investors quarterly. I chose it because I wanted to see how the asset works start to finish, before looking for any other deals.

I got my first quarterly deposit! Over $900 dollars - a single quarterly payment covered my family's internet for an entire year. Not bad!!!

The best thing is this income was purely passive.

I can imagine how much work it has taken the private business to generate this return.

For me, it is truly passive - zero effort - 11.06% annualized return.

Now, that I've completed this small proof of concept, the sky is the limit :)

Hope this blog post helps.

I wonder if you knew these deals existed and 6, 8, 10, 17% or 20+% passive return was achievable? 

What was your experience? 

Feel free to leave a comment below! 

Wednesday, October 31, 2018

Can't Afford Financial Freedom? Start with these THREE Steps

Overcoming the No Money Hurdle.
This is how I feel when I need to finance a new deal.
I recently sent out a 2-minute survey about financial freedom. If you haven't responded, feel free to  fill it out HERE -  it's fun, super-quick, and your response will help me understand what's important to you.

It'll also give you a moment to think about your personal financial goals.

One of the survey questions was:

"What's holding you back from reaching financial freedom?"

So far, the top-most response with 58% vote is:

"I can't afford it. Not enough money"
 

I thought it would be helpful if I gave you the exact steps I followed to finance my real estate assets. This approach worked for me over a dozen times.

Step 1: Acquire an Asset not a Liability 


An asset puts money in your pocket. A liability takes money away from you. 

Assets are easier to finance than liabilities. 

By definition, assets make money and, hence, provide a less risky security for a prospective lender.
A typical A or B lender always makes money, no matter if you pay your mortgage or not:


  • If you stop paying your mortgage, the lender can collect the rent instead of you. This is why many lenders require a current lease agreement, so that they have a way to verify how much income you collect from the asset. This gives them a method to make money, even in the worst case.

  • In case of default, the lender can choose to sell your property. If your property makes money and is priced under market, there will be lots of buyers - the sale will be quick and easy. This is why most lenders will also require that an appraiser they approve off, provides a current market assessment and confirms the market value of the property. The bank will only finance up to 65-80% of the value. 
On the flip side, all your liabilities add up and play against you. You may be able to get financing for the first few real estate properties, which are not cash positive, if your personal income can support paying for them. However,

  • Most traditional lenders will turn you down, if your debt service ratio is worse than 44%. This means that at the most, 44% of your income has to be enough to cover all your interest, tax, and heating payments. 

  • When you go after liabilities, you reach this 44% ratio very fast. As soon as that happens, most traditional lenders stop giving you money. Your strategy becomes too risky for them.

Keep in mind that you can usually find more creative ways to finance the deal. However, in my experience, creativity usually is expensive. You have to get more expensive money from lenders who don't mind extra risk or trade equity for money. Either way, mathematically there is a point at which financing cost turns your property from an asset into a liability - you start losing money.

Long story short - getting financing for assets is a LOT easier and more affordable than getting financing for liabilities. 

My recommendation is to focus only on assets and stay away from liabilities. 

Step 2: Play by Lenders' Rules 


There are numerous lenders out there. Each lender has their unique underwriting rules and procedures. These are similar on a high level, yet minor nuances sometimes make a big difference. You might not qualify with some of the lenders, but be a perfect candidate with others.

Underwriting is the process by which a lender determines whether you qualify for a mortgage or a loan with them. Knowing how the underwriting process works is half the battle.

Hence, it's beneficial to work with an expert who knows this process inside out and can help you navigate through the mortgage application, and position you properly with the lenders, where you have the most chance. It's similar to resume writing and interview process - a good mortgage broker can help you with your money resume and your money application.

If you don't qualify at the moment, an expert mortgage broker can explain to you what may be missing. This way, you can plan your next step and work your way to your next deal. Alternatively, knowing what is missing, you can find ways to partner with friends, family, or third parties to fill in the blanks and make the deal work. Understanding lenders' rules gives you a chance to structure your deal correctly and make things work.

Financing is a repetitive task. At the minimum, you have to review financing for each asset every 5 years. When you build your portfolio aggressively, financing becomes a never-ending ongoing task.

You are always looking for money. You are always looking for ways to replace expensive money with more affordable money. Every time you find cheaper money, your cash flow goes up. 

Financing mistakes are costly. In my experience, each finance/re-finance transaction ends up costing at least $7,000 on a small residential deal. On an ongoing basis, my regular mortgage payment is often just under 50% of gross rent.

It makes sense to have a good partner on financing side of things. The last three transactions that I completed were possible thanks to the help I got from the Loan Central team. 

If you are in GTA and access to money is your biggest hurdle, give Loan Central a call! It doesn't cost you anything to ask the question. You could also drop in and attend one of their weekly meet ups. I've attended several and found lots of great FREE information and connected with a few like-minded people.


Here's Loan Central's contact info. They helped me multiple times.
If you have financing related questions, ask them!


Step 3: Be Extremely Organized 


No matter how many assets you plan to acquire - one, two, ten, 50, or a 100, stay organized.

On many occasions, lenders, mortgage brokers, and money partners complimented me on giving them the information they needed quickly and in the format that was easy for them to follow.

Lenders typically need a lot of information to complete their underwriting process and determine whether you qualify for a loan with them.

The way you present the information and its accuracy makes it easier or harder for lenders to make the decision.

It's in your best interest to make your application to be as easy to evaluate as possible.


  • Provide complete accurate information 
  • Double check all numbers against supporting documents before you submit information
  • Make it a rule to keep track of information on a regular basis - after all, making money is what you are after. 
You will make MORE MONEY, if you keep track of it.

This is how I feel
EVERY TIME
when I finalize financing for a new deal

Here is a link to download my Excel tracking template. If you'd like it FREE, please email me and ask me to email my sample Excel portfolio template back to you. I'll respond as quickly as I can.

Here's an old blog post on what sort of documents you'd typically be asked to provide when you apply for a mortgage.

Hope you find this blog post helpful. If you have any comments or questions about money, please leave me a comment below.

PS You also might be wondering how you can come up with a down payment. That'll be in one of my future blog posts. Please stay tuned.



Mortgage FREE by 2023

Ready, set... where to?
This month I started my FAST AND FURIOUS mortgage pay down, on my primary residence.

Based on the theory that I’m following, my home is my liability. It’s taking money out of my pocket every month. Mortgage payment is a huge portion of my monthly expenses.

What I learned a while ago, yet am just now starting to realize for myself – is that you don’t have to pay mortgage for the next 25-30 years. You can be mortgage FREE much faster and often with minimal additional hassle.

I have $339,089 left on my mortgage and 23 years to go. I'll be mortgage free by 2041. The year I turn 60. Long way to go. This is my Status Quo.

Luckily, I have a plan B, my new FAST AND FURIOUS mortgage pay down plan.

So, let the adventure begin.

  1. I transferred $14,063 payment from my line of credit towards the principal
  2. I thought "Wow, that was easy!"
  3. I checked: My outstanding amount has dropped to $325,026 and only 21 years more to go.

By the way, here's an Excel tool that I now use to do all my numbers when it comes to planning accelerated mortgage pay down and tracking my results. It simplifies the process a lot!

It works! It's this simple!

Now, over the next few days, I'll redirect all my day-to-day incoming and outgoing payments to the credit line account. This will ensure that the 14K I've borrowed will get paid down as fast as possible from miscellaneous left-overs. Line of credit balance over a short time will cost me a reasonable amount of interest, especially if you compare to the amount of interest I'd have to pay, if I stayed with the traditional pay down schedule.

To see the full impact of accelerating mortgage pay off - scroll down. This is the maximum acceleration I can get. It will likely require me to be frugal and creative.

It's my own choice to go at the fastest speed. Everyone's situation is different, and you can choose the speed that you feel the most happy about. If you need help or have a question, let me know.

There are ways to be mortgage free fast, without putting yourself under a lot of pressure. Someone just needs to show you the way.

You need to work with a great partner. Ask me about it in the comments if interested and would like a referral.

Below is my status quo and my new plan. I'm curious to find out - What your plan is? 


MY STATUS QUO


Please scroll down to the bottom of the table. I have a point....

Let's see where I'll be in 2041


AgePeriodPayment DatePrincipalInterestTotal InterestBalance
37 105-Oct-18$388$407$407$338,700.91
37 219-Oct-18$389$406$813$338,312.36
37 302-Nov-18$389$406$1,219$337,923.34
37 416-Nov-18$389$405$1,624$337,533.86
37 530-Nov-18$390$405$2,029$337,143.91
37 614-Dec-18$390$404$2,433$336,753.49
37 728-Dec-18$391$404$2,837$336,362.60
38 811-Jan-19$391$403$3,241$335,971.24
38 925-Jan-19$392$403$3,644$335,579.41
38 1008-Feb-19$392$403$4,046$335,187.11
38 1122-Feb-19$393$402$4,448$334,794.34
38 1208-Mar-19$393$402$4,850$334,401.10
38 1322-Mar-19$394$401$5,251$334,007.39
38 1405-Apr-19$394$401$5,652$333,613.21
38 1519-Apr-19$395$400$6,052$333,218.56
38 1603-May-19$395$400$6,452$332,823.43
38 1717-May-19$396$399$6,851$332,427.83
38 1831-May-19$396$399$7,250$332,031.75
38 1914-Jun-19$397$398$7,648$331,635.20
38 2028-Jun-19$397$398$8,046$331,238.17
38 2112-Jul-19$398$397$8,443$330,840.67
38 2226-Jul-19$398$397$8,840$330,442.69
38 2309-Aug-19$398$396$9,236$330,044.23
38 2423-Aug-19$399$396$9,632$329,645.30
38 2506-Sep-19$399$395$10,028$329,245.89
38 2620-Sep-19$400$395$10,423$328,846.00
38 2704-Oct-19$400$394$10,817$328,445.63
38 2818-Oct-19$401$394$11,211$328,044.78
38 2901-Nov-19$401$394$11,605$327,643.45
38 3015-Nov-19$402$393$11,998$327,241.64
38 3129-Nov-19$402$393$12,390$326,839.34
38 3213-Dec-19$403$392$12,782$326,436.56
38 3327-Dec-19$403$392$13,174$326,033.30
39 3410-Jan-20$404$391$13,565$325,629.55
39 3524-Jan-20$404$391$13,955$325,225.32
39 3607-Feb-20$405$390$14,345$324,820.60
39 3721-Feb-20$405$390$14,735$324,415.40
39 3806-Mar-20$406$389$15,124$324,009.71
39 3920-Mar-20$406$389$15,513$323,603.54
39 4003-Apr-20$407$388$15,901$323,196.88
39 4117-Apr-20$407$388$16,289$322,789.73
39 4201-May-20$408$387$16,676$322,382.09
39 4315-May-20$408$387$17,063$321,973.96
39 4429-May-20$409$386$17,449$321,565.34
39 4512-Jun-20$409$386$17,835$321,156.23
39 4626-Jun-20$410$385$18,220$320,746.63
39 4710-Jul-20$410$385$18,605$320,336.54
39 4824-Jul-20$411$384$18,989$319,925.96
39 4907-Aug-20$411$384$19,373$319,514.89
39 5021-Aug-20$412$383$19,756$319,103.33
39 5104-Sep-20$412$383$20,139$318,691.27
39 5218-Sep-20$413$382$20,521$318,278.72
39 5302-Oct-20$413$382$20,903$317,865.67
39 5416-Oct-20$414$381$21,284$317,452.13
39 5530-Oct-20$414$381$21,665$317,038.09
39 5613-Nov-20$415$380$22,045$316,623.55
39 5727-Nov-20$415$380$22,425$316,208.52
39 5811-Dec-20$416$379$22,804$315,792.99
39 5925-Dec-20$416$379$23,183$315,376.96
40 6008-Jan-21$417$378$23,561$314,960.43
40 6122-Jan-21$417$378$23,939$314,543.40
40 6205-Feb-21$418$377$24,316$314,125.87
40 6319-Feb-21$418$377$24,693$313,707.84
40 6405-Mar-21$419$376$25,069$313,289.31
40 6519-Mar-21$419$376$25,445$312,870.28
40 6602-Apr-21$420$375$25,821$312,450.74
40 6716-Apr-21$420$375$26,195$312,030.70
40 6830-Apr-21$421$374$26,570$311,610.16
40 6914-May-21$421$374$26,943$311,189.11
40 7028-May-21$422$373$27,317$310,767.56
40 7111-Jun-21$422$373$27,689$310,345.50
40 7225-Jun-21$423$372$28,062$309,922.94
40 7309-Jul-21$423$372$28,433$309,499.87
40 7423-Jul-21$424$371$28,805$309,076.29
40 7506-Aug-21$424$371$29,175$308,652.20
40 7620-Aug-21$425$370$29,546$308,227.61
40 7703-Sep-21$425$370$29,915$307,802.51
40 7817-Sep-21$426$369$30,285$307,376.90
40 7901-Oct-21$426$369$30,653$306,950.78
40 8015-Oct-21$427$368$31,022$306,524.14
40 8129-Oct-21$427$368$31,389$306,096.99
40 8212-Nov-21$428$367$31,756$305,669.33
40 8326-Nov-21$428$367$32,123$305,241.16
40 8410-Dec-21$429$366$32,489$304,812.47
40 8524-Dec-21$429$366$32,855$304,383.27
41 8607-Jan-22$430$365$33,220$303,953.55
41 8721-Jan-22$430$365$33,585$303,523.32
41 8804-Feb-22$431$364$33,949$303,092.57
41 8918-Feb-22$431$364$34,312$302,661.31
41 9004-Mar-22$432$363$34,675$302,229.53
41 9118-Mar-22$432$363$35,038$301,797.23
41 9201-Apr-22$433$362$35,400$301,364.41
41 9315-Apr-22$433$361$35,761$300,931.07
41 9429-Apr-22$434$361$36,122$300,497.21
41 9513-May-22$434$360$36,483$300,062.83
41 9627-May-22$435$360$36,843$299,627.93
41 9710-Jun-22$435$359$37,202$299,192.51
41 9824-Jun-22$436$359$37,561$298,756.57
41 9908-Jul-22$436$358$37,919$298,320.11
41 10022-Jul-22$437$358$38,277$297,883.12
41 10105-Aug-22$438$357$38,634$297,445.61
41 10219-Aug-22$438$357$38,991$297,007.57
41 10302-Sep-22$439$356$39,348$296,569.01
41 10416-Sep-22$439$356$39,703$296,129.92
41 10530-Sep-22$440$355$40,058$295,690.30
41 10614-Oct-22$440$355$40,413$295,250.16
41 10728-Oct-22$441$354$40,767$294,809.49
41 10811-Nov-22$441$354$41,121$294,368.29
41 10925-Nov-22$442$353$41,474$293,926.56
41 11009-Dec-22$442$353$41,827$293,484.30
41 11123-Dec-22$443$352$42,179$293,041.51
42 11206-Jan-23$443$352$42,530$292,598.19
42 11320-Jan-23$444$351$42,881$292,154.34
42 11403-Feb-23$444$350$43,232$291,709.96
42 11517-Feb-23$445$350$43,581$291,265.04
42 11603-Mar-23$445$349$43,931$290,819.59
42 11717-Mar-23$446$349$44,280$290,373.60
42 11831-Mar-23$447$348$44,628$289,927.08
42 11914-Apr-23$447$348$44,976$289,480.02
42 12028-Apr-23$448$347$45,323$289,032.43
42 12112-May-23$448$347$45,670$288,584.30
42 12226-May-23$449$346$46,016$288,135.63
42 12309-Jun-23$449$346$46,362$287,686.43
42 12423-Jun-23$450$345$46,707$287,236.69
42 12507-Jul-23$450$345$47,051$286,786.41
42 12621-Jul-23$451$344$47,395$286,335.59
42 12704-Aug-23$451$343$47,739$285,884.23
42 12818-Aug-23$452$343$48,082$285,432.32
42 12901-Sep-23$452$342$48,424$284,979.87
42 13015-Sep-23$453$342$48,766$284,526.88
42 13129-Sep-23$454$341$49,107$284,073.35
42 13213-Oct-23$454$341$49,448$283,619.27
42 13327-Oct-23$455$340$49,788$283,164.65
42 13410-Nov-23$455$340$50,128$282,709.48
42 13524-Nov-23$456$339$50,467$282,253.77
42 13608-Dec-23$456$339$50,805$281,797.51
42 13722-Dec-23$457$338$51,143$281,340.70
43 13805-Jan-24$457$337$51,481$280,883.34
43 13919-Jan-24$458$337$51,818$280,425.44
43 14002-Feb-24$458$336$52,154$279,966.99
43 14116-Feb-24$459$336$52,490$279,507.99
43 14201-Mar-24$460$335$52,825$279,048.44
43 14315-Mar-24$460$335$53,160$278,588.33
43 14429-Mar-24$461$334$53,494$278,127.67
43 14512-Apr-24$461$334$53,828$277,666.46
43 14626-Apr-24$462$333$54,161$277,204.70
43 14710-May-24$462$333$54,493$276,742.38
43 14824-May-24$463$332$54,825$276,279.51
43 14907-Jun-24$463$331$55,157$275,816.08
43 15021-Jun-24$464$331$55,488$275,352.10
43 15105-Jul-24$465$330$55,818$274,887.56
43 15219-Jul-24$465$330$56,148$274,422.46
43 15302-Aug-24$466$329$56,477$273,956.81
43 15416-Aug-24$466$329$56,805$273,490.60
43 15530-Aug-24$467$328$57,133$273,023.83
43 15613-Sep-24$467$328$57,461$272,556.50
43 15727-Sep-24$468$327$57,788$272,088.61
43 15811-Oct-24$468$326$58,114$271,620.16
43 15925-Oct-24$469$326$58,440$271,151.14
43 16008-Nov-24$470$325$58,765$270,681.56
43 16122-Nov-24$470$325$59,090$270,211.42
43 16206-Dec-24$471$324$59,414$269,740.71
43 16320-Dec-24$471$324$59,738$269,269.44
44 16403-Jan-25$472$323$60,061$268,797.60
44 16517-Jan-25$472$322$60,383$268,325.20
44 16631-Jan-25$473$322$60,705$267,852.23
44 16714-Feb-25$474$321$61,026$267,378.69
44 16828-Feb-25$474$321$61,347$266,904.59
44 16914-Mar-25$475$320$61,667$266,429.92
44 17028-Mar-25$475$320$61,987$265,954.68
44 17111-Apr-25$476$319$62,306$265,478.87
44 17225-Apr-25$476$318$62,624$265,002.49
44 17309-May-25$477$318$62,942$264,525.54
44 17423-May-25$478$317$63,259$264,048.01
44 17506-Jun-25$478$317$63,576$263,569.91
44 17620-Jun-25$479$316$63,892$263,091.24
44 17704-Jul-25$479$316$64,208$262,611.99
44 17818-Jul-25$480$315$64,523$262,132.17
44 17901-Aug-25$480$314$64,837$261,651.77
44 18015-Aug-25$481$314$65,151$261,170.80
44 18129-Aug-25$482$313$65,464$260,689.25
44 18212-Sep-25$482$313$65,777$260,207.12
44 18326-Sep-25$483$312$66,089$259,724.41
44 18410-Oct-25$483$312$66,401$259,241.13
44 18524-Oct-25$484$311$66,712$258,757.27
44 18607-Nov-25$484$310$67,022$258,272.83
44 18721-Nov-25$485$310$67,332$257,787.80
44 18805-Dec-25$486$309$67,641$257,302.19
44 18919-Dec-25$486$309$67,950$256,816.00
45 19002-Jan-26$487$308$68,258$256,329.23
45 19116-Jan-26$487$307$68,565$255,841.87
45 19230-Jan-26$488$307$68,872$255,353.93
45 19313-Feb-26$489$306$69,179$254,865.40
45 19427-Feb-26$489$306$69,484$254,376.29
45 19513-Mar-26$490$305$69,789$253,886.59
45 19627-Mar-26$490$305$70,094$253,396.30
45 19710-Apr-26$491$304$70,398$252,905.42
45 19824-Apr-26$491$303$70,701$252,413.96
45 19908-May-26$492$303$71,004$251,921.91
45 20022-May-26$493$302$71,306$251,429.27
45 20105-Jun-26$493$302$71,608$250,936.03
45 20219-Jun-26$494$301$71,909$250,442.20
45 20303-Jul-26$494$300$72,209$249,947.78
45 20417-Jul-26$495$300$72,509$249,452.77
45 20531-Jul-26$496$299$72,808$248,957.16
45 20614-Aug-26$496$299$73,107$248,460.96
45 20728-Aug-26$497$298$73,405$247,964.16
45 20811-Sep-26$497$297$73,702$247,466.77
45 20925-Sep-26$498$297$73,999$246,968.78
45 21009-Oct-26$499$296$74,295$246,470.19
45 21123-Oct-26$499$296$74,591$245,971.01
45 21206-Nov-26$500$295$74,886$245,471.23
45 21320-Nov-26$500$294$75,181$244,970.85
45 21404-Dec-26$501$294$75,474$244,469.87
45 21518-Dec-26$502$293$75,768$243,968.29
46 21601-Jan-27$502$293$76,060$243,466.11
46 21715-Jan-27$503$292$76,352$242,963.32
46 21829-Jan-27$503$291$76,644$242,459.93
46 21912-Feb-27$504$291$76,935$241,955.94
46 22026-Feb-27$505$290$77,225$241,451.34
46 22112-Mar-27$505$290$77,515$240,946.14
46 22226-Mar-27$506$289$77,804$240,440.33
46 22309-Apr-27$506$288$78,092$239,933.91
46 22423-Apr-27$507$288$78,380$239,426.89
46 22507-May-27$508$287$78,667$238,919.26
46 22621-May-27$508$287$78,954$238,411.02
46 22704-Jun-27$509$286$79,240$237,902.17
46 22818-Jun-27$509$285$79,525$237,392.71
46 22902-Jul-27$510$285$79,810$236,882.64
46 23016-Jul-27$511$284$80,094$236,371.96
46 23130-Jul-27$511$284$80,377$235,860.66
46 23213-Aug-27$512$283$80,660$235,348.75
46 23327-Aug-27$513$282$80,943$234,836.23
46 23410-Sep-27$513$282$81,224$234,323.09
46 23524-Sep-27$514$281$81,505$233,809.34
46 23608-Oct-27$514$280$81,786$233,294.97
46 23722-Oct-27$515$280$82,066$232,779.98
46 23805-Nov-27$516$279$82,345$232,264.37
46 23919-Nov-27$516$279$82,624$231,748.15
46 24003-Dec-27$517$278$82,902$231,231.31
46 24117-Dec-27$517$277$83,179$230,713.85
46 24231-Dec-27$518$277$83,456$230,195.77
47 24314-Jan-28$519$276$83,732$229,677.06
47 24428-Jan-28$519$276$84,007$229,157.73
47 24511-Feb-28$520$275$84,282$228,637.78
47 24625-Feb-28$521$274$84,556$228,117.21
47 24710-Mar-28$521$274$84,830$227,596.01
47 24824-Mar-28$522$273$85,103$227,074.19
47 24907-Apr-28$522$272$85,375$226,551.74
47 25021-Apr-28$523$272$85,647$226,028.66
47 25105-May-28$524$271$85,918$225,504.96
47 25219-May-28$524$271$86,189$224,980.63
47 25302-Jun-28$525$270$86,459$224,455.67
47 25416-Jun-28$526$269$86,728$223,930.08
47 25530-Jun-28$526$269$86,997$223,403.86
47 25614-Jul-28$527$268$87,264$222,877.01
47 25728-Jul-28$527$267$87,532$222,349.53
47 25811-Aug-28$528$267$87,799$221,821.41
47 25925-Aug-28$529$266$88,065$221,292.66
47 26008-Sep-28$529$265$88,330$220,763.28
47 26122-Sep-28$530$265$88,595$220,233.26
47 26206-Oct-28$531$264$88,859$219,702.60
47 26320-Oct-28$531$264$89,123$219,171.31
47 26403-Nov-28$532$263$89,386$218,639.38
47 26517-Nov-28$533$262$89,648$218,106.81
47 26601-Dec-28$533$262$89,909$217,573.60
47 26715-Dec-28$534$261$90,170$217,039.75
47 26829-Dec-28$534$260$90,431$216,505.26
48 26912-Jan-29$535$260$90,690$215,970.13
48 27026-Jan-29$536$259$90,949$215,434.36
48 27109-Feb-29$536$258$91,208$214,897.95
48 27223-Feb-29$537$258$91,466$214,360.89
48 27309-Mar-29$538$257$91,723$213,823.19
48 27423-Mar-29$538$256$91,979$213,284.85
48 27506-Apr-29$539$256$92,235$212,745.86
48 27620-Apr-29$540$255$92,490$212,206.22
48 27704-May-29$540$255$92,745$211,665.94
48 27818-May-29$541$254$92,999$211,125.01
48 27901-Jun-29$542$253$93,252$210,583.43
48 28015-Jun-29$542$253$93,505$210,041.20
48 28129-Jun-29$543$252$93,757$209,498.32
48 28213-Jul-29$544$251$94,008$208,954.79
48 28327-Jul-29$544$251$94,259$208,410.61
48 28410-Aug-29$545$250$94,508$207,865.77
48 28524-Aug-29$545$249$94,758$207,320.28
48 28607-Sep-29$546$249$95,007$206,774.14
48 28721-Sep-29$547$248$95,255$206,227.34
48 28805-Oct-29$547$247$95,502$205,679.88
48 28919-Oct-29$548$247$95,749$205,131.77
48 29002-Nov-29$549$246$95,995$204,583.00
48 29116-Nov-29$549$245$96,240$204,033.57
48 29230-Nov-29$550$245$96,485$203,483.48
48 29314-Dec-29$551$244$96,729$202,932.73
48 29428-Dec-29$551$243$96,972$202,381.32
49 29511-Jan-30$552$243$97,215$201,829.25
49 29625-Jan-30$553$242$97,457$201,276.52
49 29708-Feb-30$553$241$97,699$200,723.13
49 29822-Feb-30$554$241$97,939$200,169.07
49 29908-Mar-30$555$240$98,180$199,614.35
49 30022-Mar-30$555$239$98,419$199,058.96
49 30105-Apr-30$556$239$98,658$198,502.91
49 30219-Apr-30$557$238$98,896$197,946.19
49 30303-May-30$557$237$99,133$197,388.80
49 30417-May-30$558$237$99,370$196,830.74
49 30531-May-30$559$236$99,606$196,272.01
49 30614-Jun-30$559$235$99,842$195,712.61
49 30728-Jun-30$560$235$100,076$195,152.54
49 30812-Jul-30$561$234$100,310$194,591.80
49 30926-Jul-30$561$233$100,544$194,030.39
49 31009-Aug-30$562$233$100,777$193,468.30
49 31123-Aug-30$563$232$101,009$192,905.54
49 31206-Sep-30$563$231$101,240$192,342.10
49 31320-Sep-30$564$231$101,471$191,777.99
49 31404-Oct-30$565$230$101,701$191,213.20
49 31518-Oct-30$565$229$101,930$190,647.73
49 31601-Nov-30$566$229$102,159$190,081.59
49 31715-Nov-30$567$228$102,387$189,514.77
49 31829-Nov-30$568$227$102,614$188,947.27
49 31913-Dec-30$568$227$102,841$188,379.09
49 32027-Dec-30$569$226$103,067$187,810.22
50 32110-Jan-31$570$225$103,292$187,240.67
50 32224-Jan-31$570$225$103,517$186,670.44
50 32307-Feb-31$571$224$103,741$186,099.53
50 32421-Feb-31$572$223$103,964$185,527.93
50 32507-Mar-31$572$223$104,186$184,955.64
50 32621-Mar-31$573$222$104,408$184,382.67
50 32704-Apr-31$574$221$104,629$183,809.01
50 32818-Apr-31$574$220$104,850$183,234.66
50 32902-May-31$575$220$105,070$182,659.62
50 33016-May-31$576$219$105,289$182,083.89
50 33130-May-31$576$218$105,507$181,507.47
50 33213-Jun-31$577$218$105,725$180,930.36
50 33327-Jun-31$578$217$105,942$180,352.56
50 33411-Jul-31$578$216$106,158$179,774.07
50 33525-Jul-31$579$216$106,374$179,194.88
50 33608-Aug-31$580$215$106,589$178,615.00
50 33722-Aug-31$581$214$106,803$178,034.42
50 33805-Sep-31$581$214$107,017$177,453.15
50 33919-Sep-31$582$213$107,230$176,871.18
50 34003-Oct-31$583$212$107,442$176,288.51
50 34117-Oct-31$583$211$107,653$175,705.14
50 34231-Oct-31$584$211$107,864$175,121.07
50 34314-Nov-31$585$210$108,074$174,536.30
50 34428-Nov-31$585$209$108,283$173,950.83
50 34512-Dec-31$586$209$108,492$173,364.66
50 34626-Dec-31$587$208$108,700$172,777.78
51 34709-Jan-32$588$207$108,907$172,190.20
51 34823-Jan-32$588$207$109,114$171,601.92
51 34906-Feb-32$589$206$109,320$171,012.93
51 35020-Feb-32$590$205$109,525$170,423.23
51 35105-Mar-32$590$204$109,729$169,832.83
51 35219-Mar-32$591$204$109,933$169,241.72
51 35302-Apr-32$592$203$110,136$168,649.90
51 35416-Apr-32$593$202$110,338$168,057.37
51 35530-Apr-32$593$202$110,540$167,464.13
51 35614-May-32$594$201$110,741$166,870.18
51 35728-May-32$595$200$110,941$166,275.51
51 35811-Jun-32$595$199$111,140$165,680.13
51 35925-Jun-32$596$199$111,339$165,084.04
51 36009-Jul-32$597$198$111,537$164,487.23
51 36123-Jul-32$598$197$111,734$163,889.71
51 36206-Aug-32$598$197$111,931$163,291.47
51 36320-Aug-32$599$196$112,127$162,692.51
51 36403-Sep-32$600$195$112,322$162,092.83
51 36517-Sep-32$600$194$112,516$161,492.43
51 36601-Oct-32$601$194$112,710$160,891.31
51 36715-Oct-32$602$193$112,903$160,289.47
51 36829-Oct-32$603$192$113,095$159,686.91
51 36912-Nov-32$603$192$113,287$159,083.63
51 37026-Nov-32$604$191$113,478$158,479.62
51 37110-Dec-32$605$190$113,668$157,874.89
51 37224-Dec-32$605$189$113,857$157,269.43
52 37307-Jan-33$606$189$114,046$156,663.25
52 37421-Jan-33$607$188$114,234$156,056.34
52 37504-Feb-33$608$187$114,421$155,448.70
52 37618-Feb-33$608$186$114,607$154,840.33
52 37704-Mar-33$609$186$114,793$154,231.23
52 37818-Mar-33$610$185$114,978$153,621.40
52 37901-Apr-33$611$184$115,162$153,010.84
52 38015-Apr-33$611$184$115,346$152,399.55
52 38129-Apr-33$612$183$115,529$151,787.53
52 38213-May-33$613$182$115,711$151,174.77
52 38327-May-33$613$181$115,892$150,561.28
52 38410-Jun-33$614$181$116,073$149,947.05
52 38524-Jun-33$615$180$116,253$149,332.08
52 38608-Jul-33$616$179$116,432$148,716.38
52 38722-Jul-33$616$178$116,610$148,099.94
52 38805-Aug-33$617$178$116,788$147,482.76
52 38919-Aug-33$618$177$116,965$146,864.84
52 39002-Sep-33$619$176$117,141$146,246.18
52 39116-Sep-33$619$175$117,316$145,626.78
52 39230-Sep-33$620$175$117,491$145,006.63
52 39314-Oct-33$621$174$117,665$144,385.74
52 39428-Oct-33$622$173$117,838$143,764.10
52 39511-Nov-33$622$172$118,011$143,141.72
52 39625-Nov-33$623$172$118,182$142,518.59
52 39709-Dec-33$624$171$118,353$141,894.71
52 39823-Dec-33$625$170$118,523$141,270.09
53 39906-Jan-34$625$169$118,693$140,644.72
53 40020-Jan-34$626$169$118,862$140,018.60
53 40103-Feb-34$627$168$119,030$139,391.73
53 40217-Feb-34$628$167$119,197$138,764.10
53 40303-Mar-34$628$166$119,363$138,135.72
53 40417-Mar-34$629$166$119,529$137,506.59
53 40531-Mar-34$630$165$119,694$136,876.70
53 40614-Apr-34$631$164$119,858$136,246.06
53 40728-Apr-34$631$163$120,021$135,614.66
53 40812-May-34$632$163$120,184$134,982.50
53 40926-May-34$633$162$120,346$134,349.58
53 41009-Jun-34$634$161$120,507$133,715.91
53 41123-Jun-34$634$160$120,668$133,081.48
53 41207-Jul-34$635$160$120,827$132,446.28
53 41321-Jul-34$636$159$120,986$131,810.32
53 41404-Aug-34$637$158$121,144$131,173.60
53 41518-Aug-34$637$157$121,302$130,536.12
53 41601-Sep-34$638$157$121,458$129,897.87
53 41715-Sep-34$639$156$121,614$129,258.86
53 41829-Sep-34$640$155$121,769$128,619.08
53 41913-Oct-34$641$154$121,923$127,978.53
53 42027-Oct-34$641$154$122,077$127,337.21
53 42110-Nov-34$642$153$122,230$126,695.12
53 42224-Nov-34$643$152$122,382$126,052.26
53 42308-Dec-34$644$151$122,533$125,408.63
53 42422-Dec-34$644$150$122,683$124,764.23
54 42505-Jan-35$645$150$122,833$124,119.06
54 42619-Jan-35$646$149$122,982$123,473.11
54 42702-Feb-35$647$148$123,130$122,826.39
54 42816-Feb-35$648$147$123,277$122,178.89
54 42902-Mar-35$648$147$123,424$121,530.62
54 43016-Mar-35$649$146$123,569$120,881.57
54 43130-Mar-35$650$145$123,714$120,231.74
54 43213-Apr-35$651$144$123,859$119,581.13
54 43327-Apr-35$651$143$124,002$118,929.74
54 43411-May-35$652$143$124,145$118,277.57
54 43525-May-35$653$142$124,287$117,624.62
54 43608-Jun-35$654$141$124,428$116,970.88
54 43722-Jun-35$655$140$124,568$116,316.36
54 43806-Jul-35$655$140$124,708$115,661.05
54 43920-Jul-35$656$139$124,846$115,004.96
54 44003-Aug-35$657$138$124,984$114,348.08
54 44117-Aug-35$658$137$125,121$113,690.41
54 44231-Aug-35$658$136$125,258$113,031.95
54 44314-Sep-35$659$136$125,393$112,372.70
54 44428-Sep-35$660$135$125,528$111,712.66
54 44512-Oct-35$661$134$125,662$111,051.83
54 44626-Oct-35$662$133$125,795$110,390.21
54 44709-Nov-35$662$132$125,928$109,727.80
54 44823-Nov-35$663$132$126,059$109,064.59
54 44907-Dec-35$664$131$126,190$108,400.59
54 45021-Dec-35$665$130$126,320$107,735.79
55 45104-Jan-36$666$129$126,450$107,070.19
55 45218-Jan-36$666$128$126,578$106,403.79
55 45301-Feb-36$667$128$126,706$105,736.59
55 45415-Feb-36$668$127$126,832$105,068.59
55 45529-Feb-36$669$126$126,958$104,399.79
55 45614-Mar-36$670$125$127,084$103,730.19
55 45728-Mar-36$670$124$127,208$103,059.79
55 45811-Apr-36$671$124$127,332$102,388.58
55 45925-Apr-36$672$123$127,455$101,716.57
55 46009-May-36$673$122$127,577$101,043.75
55 46123-May-36$674$121$127,698$100,370.12
55 46206-Jun-36$674$120$127,818$99,695.69
55 46320-Jun-36$675$120$127,938$99,020.45
55 46404-Jul-36$676$119$128,057$98,344.40
55 46518-Jul-36$677$118$128,174$97,667.54
55 46601-Aug-36$678$117$128,292$96,989.86
55 46715-Aug-36$678$116$128,408$96,311.37
55 46829-Aug-36$679$116$128,524$95,632.07
55 46912-Sep-36$680$115$128,638$94,951.95
55 47026-Sep-36$681$114$128,752$94,271.02
55 47110-Oct-36$682$113$128,865$93,589.27
55 47224-Oct-36$683$112$128,977$92,906.70
55 47307-Nov-36$683$111$129,089$92,223.31
55 47421-Nov-36$684$111$129,200$91,539.10
55 47505-Dec-36$685$110$129,309$90,854.07
55 47619-Dec-36$686$109$129,418$90,168.22
56 47702-Jan-37$687$108$129,526$89,481.55
56 47816-Jan-37$687$107$129,634$88,794.06
56 47930-Jan-37$688$107$129,740$88,105.74
56 48013-Feb-37$689$106$129,846$87,416.59
56 48127-Feb-37$690$105$129,951$86,726.62
56 48213-Mar-37$691$104$130,055$86,035.82
56 48327-Mar-37$692$103$130,158$85,344.19
56 48410-Apr-37$692$102$130,260$84,651.73
56 48524-Apr-37$693$102$130,362$83,958.44
56 48608-May-37$694$101$130,463$83,264.32
56 48722-May-37$695$100$130,563$82,569.37
56 48805-Jun-37$696$99$130,662$81,873.58
56 48919-Jun-37$697$98$130,760$81,176.96
56 49003-Jul-37$697$97$130,857$80,479.50
56 49117-Jul-37$698$97$130,954$79,781.21
56 49231-Jul-37$699$96$131,049$79,082.08
56 49314-Aug-37$700$95$131,144$78,382.11
56 49428-Aug-37$701$94$131,238$77,681.30
56 49511-Sep-37$702$93$131,332$76,979.65
56 49625-Sep-37$702$92$131,424$76,277.16
56 49709-Oct-37$703$92$131,515$75,573.83
56 49823-Oct-37$704$91$131,606$74,869.65
56 49906-Nov-37$705$90$131,696$74,164.63
56 50020-Nov-37$706$89$131,785$73,458.76
56 50104-Dec-37$707$88$131,873$72,752.05
56 50218-Dec-37$708$87$131,960$72,044.49
57 50301-Jan-38$708$86$132,047$71,336.08
57 50415-Jan-38$709$86$132,132$70,626.82
57 50529-Jan-38$710$85$132,217$69,916.71
57 50612-Feb-38$711$84$132,301$69,205.75
57 50726-Feb-38$712$83$132,384$68,493.93
57 50812-Mar-38$713$82$132,466$67,781.26
57 50926-Mar-38$714$81$132,547$67,067.74
57 51009-Apr-38$714$80$132,628$66,353.36
57 51123-Apr-38$715$80$132,707$65,638.12
57 51207-May-38$716$79$132,786$64,922.02
57 51321-May-38$717$78$132,864$64,205.07
57 51404-Jun-38$718$77$132,941$63,487.26
57 51518-Jun-38$719$76$133,017$62,768.58
57 51602-Jul-38$720$75$133,092$62,049.04
57 51716-Jul-38$720$74$133,167$61,328.64
57 51830-Jul-38$721$74$133,240$60,607.38
57 51913-Aug-38$722$73$133,313$59,885.25
57 52027-Aug-38$723$72$133,385$59,162.25
57 52110-Sep-38$724$71$133,456$58,438.39
57 52224-Sep-38$725$70$133,526$57,713.66
57 52308-Oct-38$726$69$133,595$56,988.06
57 52422-Oct-38$726$68$133,664$56,261.59
57 52505-Nov-38$727$67$133,731$55,534.25
57 52619-Nov-38$728$67$133,798$54,806.03
57 52703-Dec-38$729$66$133,863$54,076.94
57 52817-Dec-38$730$65$133,928$53,346.98
57 52931-Dec-38$731$64$133,992$52,616.14
58 53014-Jan-39$732$63$134,055$51,884.42
58 53128-Jan-39$733$62$134,118$51,151.83
58 53211-Feb-39$733$61$134,179$50,418.36
58 53325-Feb-39$734$60$134,239$49,684.01
58 53411-Mar-39$735$60$134,299$48,948.78
58 53525-Mar-39$736$59$134,358$48,212.67
58 53608-Apr-39$737$58$134,416$47,475.67
58 53722-Apr-39$738$57$134,473$46,737.79
58 53806-May-39$739$56$134,529$45,999.02
58 53920-May-39$740$55$134,584$45,259.37
58 54003-Jun-39$741$54$134,638$44,518.83
58 54117-Jun-39$741$53$134,691$43,777.40
58 54201-Jul-39$742$53$134,744$43,035.08
58 54315-Jul-39$743$52$134,796$42,291.87
58 54429-Jul-39$744$51$134,846$41,547.77
58 54512-Aug-39$745$50$134,896$40,802.78
58 54626-Aug-39$746$49$134,945$40,056.89
58 54709-Sep-39$747$48$134,993$39,310.11
58 54823-Sep-39$748$47$135,040$38,562.43
58 54907-Oct-39$749$46$135,087$37,813.86
58 55021-Oct-39$749$45$135,132$37,064.39
58 55104-Nov-39$750$44$135,176$36,314.02
58 55218-Nov-39$751$44$135,220$35,562.75
58 55302-Dec-39$752$43$135,263$34,810.58
58 55416-Dec-39$753$42$135,304$34,057.51
58 55530-Dec-39$754$41$135,345$33,303.53
59 55613-Jan-40$755$40$135,385$32,548.65
59 55727-Jan-40$756$39$135,424$31,792.86
59 55810-Feb-40$757$38$135,462$31,036.17
59 55924-Feb-40$758$37$135,500$30,278.57
59 56009-Mar-40$759$36$135,536$29,520.06
59 56123-Mar-40$759$35$135,571$28,760.64
59 56206-Apr-40$760$35$135,606$28,000.31
59 56320-Apr-40$761$34$135,639$27,239.07
59 56404-May-40$762$33$135,672$26,476.91
59 56518-May-40$763$32$135,704$25,713.84
59 56601-Jun-40$764$31$135,735$24,949.85
59 56715-Jun-40$765$30$135,765$24,184.95
59 56829-Jun-40$766$29$135,794$23,419.13
59 56913-Jul-40$767$28$135,822$22,652.39
59 57027-Jul-40$768$27$135,849$21,884.73
59 57110-Aug-40$769$26$135,875$21,116.15
59 57224-Aug-40$770$25$135,900$20,346.65
59 57307-Sep-40$770$24$135,925$19,576.23
59 57421-Sep-40$771$23$135,948$18,804.88
59 57505-Oct-40$772$23$135,971$18,032.61
59 57619-Oct-40$773$22$135,992$17,259.41
59 57702-Nov-40$774$21$136,013$16,485.28
59 57816-Nov-40$775$20$136,033$15,710.22
59 57930-Nov-40$776$19$136,052$14,934.23
59 58014-Dec-40$777$18$136,070$14,157.31
59 58128-Dec-40$778$17$136,087$13,379.46
60 58211-Jan-41$779$16$136,103$12,600.68
60 58325-Jan-41$780$15$136,118$11,820.96
60 58408-Feb-41$781$14$136,132$11,040.31
60 58522-Feb-41$782$13$136,145$10,258.72
60 58608-Mar-41$783$12$136,158$9,476.20
60 58722-Mar-41$783$11$136,169$8,692.74
60 58805-Apr-41$784$10$136,179$7,908.34
60 58919-Apr-41$785$9$136,189$7,123.00
60 59003-May-41$786$9$136,197$6,336.71
60 59117-May-41$787$8$136,205$5,549.48
60 59231-May-41$788$7$136,212$4,761.31
60 59314-Jun-41$789$6$136,217$3,972.19
60 59428-Jun-41$790$5$136,222$3,182.12
60 59512-Jul-41$791$4$136,226$2,391.11
60 59626-Jul-41$792$3$136,229$1,599.15
60 59709-Aug-41$793$2$136,231$806.24
60 59823-Aug-41$794$1$136,232$12.38
60 59906-Sep-41$12$0$136,232$0.00


My Status Quo Equals:

It's 2041


I am mortgage FREE in 2041.

Nearing my 60th birthday.

I've paid $795 every two weeks to Scotiabank over the past 23 years.

I've made 599 mortgage payments.

In total,

I've paid

$475,321.00.

I've paid

$136,232

in interest with my after tax money.

Given 30% tax rate,

I've earned

$679,030

of salary

to cover my 339K mortgage.

At $60,000 a year salary, 

$679,030

=

11 YEARS OF MY WORK AND MY LIFE.

Am I happy to be a home owner....

.....23 years later?




PLAN B: FAST AND FURIOUS MORTGAGE PAY DOWN

I figured,  I don't have the patience for 23 more years of bi-weekly mortgage payments.



Hence, here is Plan B:

AgePeriodPayment DatePrincipalInterestTotal InterestBalance
37 105-Oct-18$388$407$407$338,701
37 Prepayment05-Oct-18$14,063$0$407$324,638
37 219-Oct-18$405$389$796$324,232
37 302-Nov-18$406$389$1,185$323,827
37 416-Nov-18$406$388$1,574$323,420
37 530-Nov-18$407$388$1,961$323,013
37 614-Dec-18$407$387$2,349$322,606
37 728-Dec-18$408$387$2,736$322,198
38 811-Jan-19$408$386$3,122$321,790
38 Prepayment11-Jan-19$14,063$0$3,122$307,727
38 925-Jan-19$426$369$3,491$307,301
38 1008-Feb-19$426$369$3,860$306,875
38 1122-Feb-19$427$368$4,228$306,448
38 1208-Mar-19$427$368$4,596$306,021
38 1322-Mar-19$428$367$4,963$305,593
38 1405-Apr-19$428$367$5,329$305,165
38 Prepayment05-Apr-19$14,063$0$5,329$291,102
38 1519-Apr-19$446$349$5,679$290,656
38 1603-May-19$446$349$6,027$290,210
38 1717-May-19$447$348$6,375$289,763
38 1831-May-19$447$348$6,723$289,316
38 1914-Jun-19$448$347$7,070$288,868
38 2028-Jun-19$448$347$7,417$288,420
38 2112-Jul-19$449$346$7,762$287,971
38 Prepayment12-Jul-19$14,063$0$7,762$273,908
38 2226-Jul-19$466$329$8,091$273,442
38 2309-Aug-19$467$328$8,419$272,975
38 2423-Aug-19$467$327$8,746$272,508
38 2506-Sep-19$468$327$9,073$272,040
38 2620-Sep-19$469$326$9,400$271,571
38 2704-Oct-19$469$326$9,725$271,102
38 2818-Oct-19$470$325$10,051$270,632
38 Prepayment18-Oct-19$14,063$0$10,051$256,569
38 2901-Nov-19$487$308$10,358$256,082
38 3015-Nov-19$488$307$10,666$255,595
38 3129-Nov-19$488$307$10,972$255,106
38 3213-Dec-19$489$306$11,278$254,618
38 3327-Dec-19$489$305$11,584$254,128
39 3410-Jan-20$490$305$11,888$253,638
39 Prepayment10-Jan-20$14,063$0$11,888$239,575
39 3524-Jan-20$507$287$12,176$239,068
39 3607-Feb-20$508$287$12,463$238,560
39 3721-Feb-20$509$286$12,749$238,051
39 3806-Mar-20$509$286$13,034$237,542
39 3920-Mar-20$510$285$13,319$237,032
39 4003-Apr-20$511$284$13,604$236,521
39 4117-Apr-20$511$284$13,887$236,010
39 Prepayment17-Apr-20$14,063$0$13,887$221,947
39 4201-May-20$529$266$14,153$221,419
39 4315-May-20$529$266$14,419$220,889
39 4429-May-20$530$265$14,684$220,360
39 4512-Jun-20$531$264$14,948$219,829
39 4626-Jun-20$531$264$15,212$219,298
39 4710-Jul-20$532$263$15,475$218,766
39 Prepayment10-Jul-20$14,063$0$15,475$204,703
39 4824-Jul-20$549$246$15,721$204,154
39 4907-Aug-20$550$245$15,966$203,604
39 5021-Aug-20$551$244$16,210$203,053
39 5104-Sep-20$551$244$16,453$202,502
39 5218-Sep-20$552$243$16,696$201,950
39 5302-Oct-20$553$242$16,938$201,398
39 5416-Oct-20$553$242$17,180$200,844
39 Prepayment16-Oct-20$14,063$0$17,180$186,781
39 5530-Oct-20$571$224$17,404$186,210
39 5613-Nov-20$571$223$17,627$185,639
39 5727-Nov-20$572$223$17,850$185,067
39 5811-Dec-20$573$222$18,072$184,494
39 5925-Dec-20$574$221$18,293$183,920
40 6008-Jan-21$574$221$18,514$183,346
40 Prepayment08-Jan-21$14,063$0$18,514$169,283
40 6122-Jan-21$592$203$18,717$168,692
40 6205-Feb-21$592$202$18,919$168,099
40 6319-Feb-21$593$202$19,121$167,506
40 6405-Mar-21$594$201$19,322$166,912
40 6519-Mar-21$595$200$19,522$166,317
40 6602-Apr-21$595$200$19,722$165,722
40 6716-Apr-21$596$199$19,921$165,126
40 Prepayment16-Apr-21$14,063$0$19,921$151,063
40 6830-Apr-21$614$181$20,102$150,449
40 6914-May-21$614$180$20,282$149,835
40 7028-May-21$615$180$20,462$149,220
40 7111-Jun-21$616$179$20,641$148,604
40 7225-Jun-21$617$178$20,819$147,987
40 7309-Jul-21$617$178$20,997$147,370
40 Prepayment09-Jul-21$14,063$0$20,997$133,307
40 7423-Jul-21$635$160$21,157$132,672
40 7506-Aug-21$636$159$21,316$132,036
40 7620-Aug-21$636$158$21,474$131,400
40 7703-Sep-21$637$158$21,632$130,763
40 7817-Sep-21$638$157$21,789$130,125
40 7901-Oct-21$639$156$21,945$129,486
40 8015-Oct-21$640$155$22,100$128,847
40 Prepayment15-Oct-21$14,063$0$22,100$114,784
40 8129-Oct-21$657$138$22,238$114,126
40 8212-Nov-21$658$137$22,375$113,469
40 8326-Nov-21$659$136$22,511$112,810
40 8410-Dec-21$660$135$22,646$112,150
40 8524-Dec-21$660$135$22,781$111,490
41 8607-Jan-22$661$134$22,914$110,829
41 Prepayment07-Jan-22$14,063$0$22,914$96,766
41 8721-Jan-22$679$116$23,030$96,087
41 8804-Feb-22$680$115$23,146$95,408
41 8918-Feb-22$680$114$23,260$94,727
41 9004-Mar-22$681$114$23,374$94,046
41 9118-Mar-22$682$113$23,486$93,364
41 9201-Apr-22$683$112$23,598$92,681
41 9315-Apr-22$684$111$23,710$91,997
41 Prepayment15-Apr-22$14,063$0$23,710$77,934
41 9429-Apr-22$701$93$23,803$77,233
41 9513-May-22$702$93$23,896$76,531
41 9627-May-22$703$92$23,988$75,828
41 9710-Jun-22$704$91$24,079$75,124
41 9824-Jun-22$705$90$24,169$74,419
41 9908-Jul-22$706$89$24,258$73,714
41 Prepayment08-Jul-22$14,063$0$24,258$59,651
41 10022-Jul-22$723$72$24,329$58,927
41 10105-Aug-22$724$71$24,400$58,203
41 10219-Aug-22$725$70$24,470$57,478
41 10302-Sep-22$726$69$24,539$56,752
41 10416-Sep-22$727$68$24,607$56,026
41 10530-Sep-22$728$67$24,674$55,298
41 10614-Oct-22$729$66$24,741$54,570
41 Prepayment14-Oct-22$14,063$0$24,741$40,507
41 10728-Oct-22$746$49$24,789$39,760
41 10811-Nov-22$747$48$24,837$39,013
41 10925-Nov-22$748$47$24,884$38,265
41 11009-Dec-22$749$46$24,930$37,516
41 11123-Dec-22$750$45$24,975$36,766
42 11206-Jan-23$751$44$25,019$36,016
42 Prepayment06-Jan-23$14,063$0$25,019$21,953
42 11320-Jan-23$769$26$25,045$21,184
42 11403-Feb-23$769$25$25,070$20,415
42 11517-Feb-23$770$24$25,095$19,644
42 11603-Mar-23$771$24$25,118$18,873
42 11717-Mar-23$772$23$25,141$18,101
42 11831-Mar-23$773$22$25,163$17,328
42 11914-Apr-23$774$21$25,184$16,554
42 Prepayment14-Apr-23$14,063$0$25,184$2,491
42 12028-Apr-23$792$3$25,187$1,699
42 12112-May-23$793$2$25,189$906
42 12226-May-23$794$1$25,190$112
42 12309-Jun-23$112$0$25,190$0

The New Plan Is:

Mortgage FREE by 2023


5 YEARS LATER


I am mortgage FREE by 2023.


I've paid $795 every two weeks to Scotiabank
and made 42 regular mortgage payments.


I've also made quarterly accelerated payments using my
line of credit!


Altogether, I paid $364,279.00 to pay off
the principal of $339,089. 

I now have an opportunity to leverage my home
and invest over $270,000.


Hence, I no longer spend $1,722 a month on my mortgage.


What's even better, 

I now make at least $1,000 monthly from


my investments.


My disposable income is up


by $2,722 every month. 

Yippeee! I am happy.