1.0 Beds
1 Bath
603 sqft
MULTIMEDIA
| Mortgage | |
|---|---|
| Purchase Price | $ |
| Down Payment % | $105,980 |
| Mortgage Amount | $423,920 |
| Mortgage Payment % | $2,199 |
| Income | |
|---|---|
| Gross Rental Income | $ |
| Vacancy Rate % | $ |
| Other | $ |
| Gross Operating Income | $1,175 |
| Operating Expenses | |
| Management Fees % | $ |
| Property Tax | $ |
| Repair Reserve % | $ |
| Insurance | $ |
| Condo/Strata Fees | $ |
| Total Operating Expenses | $656 |
| Net Operating Income | $519 |
| Debt Service | |
| Mortgage Payment | $2,199 |
| Net Cash Flow | -$1,680 |
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Investments | ||||||||||
| Deposits | $52,990 | - | - | - | - | - | - | - | - | - |
| Closing Costs | - | - | $78,088 | - | - | - | - | - | - | - |
| Mortgage Paydown | - | - | $1,620 | $6,673 | $6,994 | $7,330 | $7,682 | $8,052 | $8,439 | $8,844 |
| Total | $52,990 | $0 | $79,708 | $6,673 | $6,994 | $7,330 | $7,682 | $8,052 | $8,439 | $8,844 |
| Cash Invested | $52,990 | $52,990 | $132,698 | $139,371 | $146,365 | $153,696 | $161,379 | $169,431 | $177,870 | $186,715 |
| Rental Cash Flows | ||||||||||
| Rent and other income | - | - | $3,527 | $14,261 | $14,875 | $15,514 | $16,181 | $16,877 | $17,603 | $18,360 |
| Operating Expenses | - | - | -$1,969 | -$7,926 | -$8,115 | -$8,308 | -$8,508 | -$8,712 | -$8,922 | -$9,138 |
| Mortgage Payment | - | - | -$6,598 | -$26,394 | -$26,394 | -$26,394 | -$26,394 | -$26,394 | -$26,394 | -$26,394 |
| Net Cash Flow | - | - | -$5,040 | -$20,058 | -$19,634 | -$19,188 | -$18,720 | -$18,229 | -$17,713 | -$17,172 |
| Returns | ||||||||||
| Property Price Appreciation | $26,495 | $27,819 | $29,210 | $30,671 | $32,204 | $33,815 | $35,505 | $37,281 | $39,145 | $41,102 |
| Mortgage Paydown | - | - | $1,620 | $6,673 | $6,994 | $7,330 | $7,682 | $8,052 | $8,439 | $8,844 |
| Net Cash Flow | - | - | -$5,040 | -$20,058 | -$19,634 | -$19,188 | -$18,720 | -$18,229 | -$17,713 | -$17,172 |
| Total Return | $26,495 | $27,819 | $25,789 | $17,286 | $19,564 | $21,957 | $24,468 | $27,103 | $29,870 | $32,774 |
| Cumulative Return | $26,495 | $54,314 | $80,104 | $97,390 | $116,955 | $138,912 | $163,380 | $190,484 | $220,355 | $253,130 |
| Investment Metrics | ||||||||||
| Cumulative ROI | 50.0% | 102.5% | 60.4% | 69.9% | 79.9% | 90.4% | 101.2% | 112.4% | 123.9% | 135.6% |
| Cash On Cash | - | - | -3.8% | -14.4% | -13.4% | -12.5% | -11.6% | -10.8% | -10.0% | -9.2% |
