1045 Hume Avenue, Kelowna, British Columbia, V1P 1P2
QuickQuoteTM:4 Beds
3 Baths
4 Beds
3 Baths
Mortgage | |
---|---|
Purchase Price | $ |
Down Payment % | $195,000 |
Mortgage Amount | $780,000 |
Mortgage Payment % | $4,047 |
Income | |
---|---|
Gross Rental Income | $ |
Vacancy Rate % | $ |
Other | $ |
Gross Operating Income | $4,061 |
Operating Expenses | |
Management Fees % | $ |
Property Tax | $ |
Repair Reserve % | $ |
Insurance | $ |
Total Operating Expenses | $1,100 |
Net Operating Income | $2,961 |
Debt Service | |
Mortgage Payment | $4,047 |
Net Cash Flow | -$1,085 |
Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 | |
---|---|---|---|---|---|---|---|---|---|---|
Investments | ||||||||||
Down Payment | $195,000 | - | - | - | - | - | - | - | - | - |
Closing Costs | $19,500 | - | - | - | - | - | - | - | - | - |
Mortgage Paydown | $12,135 | $12,719 | $13,330 | $13,971 | $14,642 | $15,346 | $16,084 | $16,857 | $17,667 | $18,516 |
Total | $226,635 | $12,719 | $13,330 | $13,971 | $14,642 | $15,346 | $16,084 | $16,857 | $17,667 | $18,516 |
Cash Invested | $226,635 | $239,355 | $252,685 | $266,657 | $281,299 | $296,646 | $312,730 | $329,588 | $347,255 | $365,772 |
Rental Cash Flows | ||||||||||
Rent and other income | $48,740 | $50,203 | $51,709 | $53,260 | $54,858 | $56,504 | $58,199 | $59,945 | $61,743 | $63,595 |
Operating Expenses | -$13,204 | -$13,533 | -$13,871 | -$14,218 | -$14,574 | -$14,939 | -$15,313 | -$15,697 | -$16,092 | -$16,496 |
Mortgage Payment | -$48,565 | -$48,565 | -$48,565 | -$48,565 | -$48,565 | -$48,565 | -$48,565 | -$48,565 | -$48,565 | -$48,565 |
Net Cash Flow | -$13,028 | -$11,895 | -$10,727 | -$9,522 | -$8,280 | -$7,000 | -$5,679 | -$4,317 | -$2,913 | -$1,465 |
Returns | ||||||||||
Property Price Appreciation | $48,750 | $51,187 | $53,746 | $56,434 | $59,255 | $62,218 | $65,329 | $68,596 | $72,025 | $75,627 |
Mortgage Paydown | $12,135 | $12,719 | $13,330 | $13,971 | $14,642 | $15,346 | $16,084 | $16,857 | $17,667 | $18,516 |
Net Cash Flow | -$13,028 | -$11,895 | -$10,727 | -$9,522 | -$8,280 | -$7,000 | -$5,679 | -$4,317 | -$2,913 | -$1,465 |
Total Return | $47,857 | $52,011 | $56,350 | $60,882 | $65,617 | $70,565 | $75,734 | $81,135 | $86,779 | $92,678 |
Cumulative Return | $47,857 | $99,868 | $156,218 | $217,101 | $282,719 | $353,284 | $429,019 | $510,154 | $596,934 | $689,612 |
Investment Metrics | ||||||||||
Cumulative ROI | 21.1% | 41.7% | 61.8% | 81.4% | 100.5% | 119.1% | 137.2% | 154.8% | 171.9% | 188.5% |
Cash On Cash | -5.7% | -5.0% | -4.2% | -3.6% | -2.9% | -2.4% | -1.8% | -1.3% | -0.8% | -0.4% |
10.78%
Price change (1 year)
29.03%
Price change (5 years)
10.78%
Price change (1 year)
29.03%
Price change (5 years)