Treadstone Associates
Case File № 410 · Construction & Land

The old mortgage had to leave before the new draws could start

a Windsor teardown rebuild

Tearing down a Windsor home to rebuild on the same lot meant discharging the existing mortgage and paying demolition cost before the first construction draw could release at all. Both costs came off the land's gross value first, leaving far less effective equity than the raw land value suggested.

OntarioInsured · Self-buildFiled August 9, 20265 min read
$145,000

existing mortgage that had to be discharged before any draw could release

$18,000

demolition cost, paid before construction could even begin

$57,000

effective land equity, once both costs came off the $220,000 gross land value

Anonymized illustration. The borrowers, dollar figures, and rates in this file are an illustrative composite — no real client is identifiable, and any rate shown is illustrative, not a quote. The rules are real: every regulatory figure is cited to its source in the Sources section, and the math computes exactly as shown.

№ 01

The client

A family in Windsor, Ontario is tearing down their existing home — appraised land value $220,000 once the structure is treated as demolished — to build a $310,000 new home on the same lot.

Land value (post-demolition)

$220,000

Windsor

Existing mortgage

$145,000

To be discharged before any draw releases

Demolition cost

$18,000

Paid before construction begins

Construction budget

$310,000

New build contract value

Combined income

$10,200/month

Both salaried

№ 02

The problem

Tearing down an existing home to build new on the same lot sounds like starting from a clean slate. It isn't. The existing home still carried a $145,000 mortgage, and no lender will advance new construction money against a title where a prior mortgage still sits — that mortgage had to be discharged first. Demolition itself cost $18,000, and that too had to be paid before there was anything left standing for construction to even begin on.

What came off the land's gross value before construction could start

  • The existing $145,000 mortgage had to be discharged from title -- no lender advances construction draws against a title with a prior mortgage still registered
  • Demolition itself cost $18,000, paid before there was a clear building site at all
  • Both costs came off the land's $220,000 gross value BEFORE any of it could count as equity toward the new build

A family assuming their $220,000 of land value would function like $220,000 of equity, the way it would on a self-build on already-owned, debt-free land, would have sized the new construction mortgage wrong from the very first draw.

№ 03

The numbers

The real equity contribution here was never the land's gross value -- it was what remained after the discharge and the demolition were both paid.

The insured self-buildAmount
Appraised land value (post-demolition)$220,000
Existing mortgage, discharged-$145,000
Demolition cost-$18,000
Effective land equity$57,000
Construction budget$310,000
Total as-complete value$530,000
CMHC premium — 3.10% in the 85.01-90% LTV band, capitalized+$14,663
Total insured mortgage$487,663
Ratio check at the qualifying rateFigure
Minimum qualifying rate on a 4.80% contract rate6.80%
Payment at the qualifying rate, 25 years$3,356/mo
GDS (payment + $300 tax + $130 heat) ÷ $10,200 income37.1%
TDS (GDS numerator + $280 car loan) ÷ $10,200 income39.9%

37.1% and 39.9% sit comfortably inside CMHC's 39% GDS and 44% TDS maximums — but only because the family's income was strong enough to absorb a much larger insured mortgage than the raw land value would have suggested. The $57,000 effective equity, not the $220,000 gross land value, is what the premium band and the loan amount were actually sized against.

№ 04

The solution

A mortgage agent licensed under Ontario's Mortgage Brokerages, Lenders and Administrators Act sequenced the discharge and demolition as first-stage costs, before any construction draw was even requested.

First, confirmed with the lender that the existing mortgage's discharge was a precondition to the first draw, not a step that could run in parallel with it. No construction lender will advance against a title with competing security still registered.

Second, budgeted the demolition cost as its own line item, paid from the family's own funds before construction began. Treating it as part of the construction budget itself would have understated how much cash the family actually needed upfront.

Third, sized the insured mortgage against the true $57,000 effective land equity, not the $220,000 gross land value. Getting this number right from the start avoided a shortfall being discovered mid-underwriting.

Discharge statement for the existing $145,000 mortgage
Demolition contractor's invoice and payment confirmation
Post-demolition land appraisal
Construction contract for the new $310,000 build
New Home Warranty enrolment for the rebuild
№ 05

The outcome

The build funded insured with $57,000 counted as the family's true equity contribution, GDS at 37.1% and TDS at 39.9%, both comfortably inside CMHC's maximums once the discharge and demolition were priced in from day one.

GDS and TDS maximums (39% / 44%) apply directly because this is an insured self-build; both ratios passed with room to spare once the mortgage was sized to the correct, smaller effective equity figure.

№ 06

What to take from this file

  • 01A teardown's land value is not the same as usable equity. Any existing mortgage against the structure being demolished has to be discharged first, and demolition itself costs real money -- both come off the gross land value before any of it counts.
  • 02No construction lender will advance draws against a title with a prior mortgage still registered. The discharge is a precondition to the first draw, not a step that can happen alongside it.
  • 03Budget demolition as its own upfront cost, separate from the construction contract. Folding it into the general construction budget understates how much cash is needed before the build even starts.
  • 04Size the mortgage against effective equity, not gross land value. The premium band, the loan amount, and the family's own cash requirement all depend on getting this smaller, real number right from the first conversation.
  • 05The insured math doesn't change because the build is a teardown rather than a vacant-lot self-build. CMHC's premium bands price the same way regardless -- what differs is how much of the land's value survives to count as equity at all.

Sources

Every regulatory figure in this file traces to one of these primary sources. Client details and anything that varies by lender are illustrative, as flagged below.

Illustrative in this file — lender-specific, not rules:

  • 4.80% contract rate — rates move daily; not a quote.
  • the $18,000 demolition cost — demolition cost varies by structure size, materials and municipal disposal requirements; not a published standard figure.

Authority & provenance

How this case file was built

We publish the origin, the verification method and the reviewer for every case file, so you can judge how far to trust it before you rely on it with a client.

Where it comes from

Derived from files handled by Treadstone’s fulfillment desk and from scenarios contributed by partner brokerages. Names, employers, exact amounts and dates are changed so no client or file is identifiable.

Provenance: Composite — a pattern seen repeatedly on fulfilled files, not a single transaction.

What is verified

Every regulatory figure traces to a primary source listed above and was checked against it on the date shown. The arithmetic is recomputed by machine on every rebuild.

Anything that varies by lender is labelled illustrative rather than stated as a rule.

Who reviewed it

Reviewed for Canadian regulatory accuracy before publication, and re-checked whenever a cited rule changes.

Reviewed by: Nicholas Parson, Treadstone Associates — reviews every case file before publication.

First published 9 August 2026Rules last verified 9 August 2026Next scheduled review 9 February 2027

This case file is professional reference material for licensed mortgage professionals. It is not advice to a borrower, and it is not a lender commitment. Insurer rules, qualifying rates and provincial taxes change — confirm the current position with the insurer, regulator or lender before you rely on any figure here in a live file.

Treadstone fulfillment

Files like this are daily work for our desk.

Document collection, ratio math under multiple treatments, lender placement notes, and submission-ready packaging — for Canadian mortgage brokers who would rather be in front of clients.