1.5 Beds
1 Bath
569 sqft
MULTIMEDIA
| Mortgage | |
|---|---|
| Purchase Price | $ |
| Down Payment % | $102,980 |
| Mortgage Amount | $411,920 |
| Mortgage Payment % | $2,137 |
| Income | |
|---|---|
| Gross Rental Income | $ |
| Vacancy Rate % | $ |
| Other | $ |
| Gross Operating Income | $1,655 |
| Operating Expenses | |
| Management Fees % | $ |
| Property Tax | $ |
| Repair Reserve % | $ |
| Insurance | $ |
| Condo/Strata Fees | $ |
| Total Operating Expenses | $674 |
| Net Operating Income | $981 |
| Debt Service | |
| Mortgage Payment | $2,137 |
| Net Cash Flow | -$1,155 |
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Investments | ||||||||||
| Deposits | $51,490 | - | - | - | - | - | - | - | - | - |
| Closing Costs | - | - | $76,288 | - | - | - | - | - | - | - |
| Mortgage Paydown | - | - | $1,574 | $6,484 | $6,796 | $7,123 | $7,465 | $7,824 | $8,200 | $8,594 |
| Total | $51,490 | $0 | $77,862 | $6,484 | $6,796 | $7,123 | $7,465 | $7,824 | $8,200 | $8,594 |
| Cash Invested | $51,490 | $51,490 | $129,352 | $135,836 | $142,633 | $149,756 | $157,221 | $165,045 | $173,246 | $181,840 |
| Rental Cash Flows | ||||||||||
| Rent and other income | - | - | $4,967 | $20,083 | $20,946 | $21,847 | $22,786 | $23,766 | $24,788 | $25,854 |
| Operating Expenses | - | - | -$2,022 | -$8,141 | -$8,347 | -$8,559 | -$8,777 | -$9,001 | -$9,232 | -$9,469 |
| Mortgage Payment | - | - | -$6,411 | -$25,647 | -$25,647 | -$25,647 | -$25,647 | -$25,647 | -$25,647 | -$25,647 |
| Net Cash Flow | - | - | -$3,467 | -$13,706 | -$13,048 | -$12,359 | -$11,637 | -$10,882 | -$10,090 | -$9,262 |
| Returns | ||||||||||
| Property Price Appreciation | $25,745 | $27,032 | $28,383 | $29,803 | $31,293 | $32,857 | $34,500 | $36,225 | $38,037 | $39,938 |
| Mortgage Paydown | - | - | $1,574 | $6,484 | $6,796 | $7,123 | $7,465 | $7,824 | $8,200 | $8,594 |
| Net Cash Flow | - | - | -$3,467 | -$13,706 | -$13,048 | -$12,359 | -$11,637 | -$10,882 | -$10,090 | -$9,262 |
| Total Return | $25,745 | $27,032 | $26,490 | $22,581 | $25,041 | $27,621 | $30,328 | $33,167 | $36,146 | $39,270 |
| Cumulative Return | $25,745 | $52,777 | $79,268 | $101,849 | $126,890 | $154,512 | $184,840 | $218,008 | $254,155 | $293,426 |
| Investment Metrics | ||||||||||
| Cumulative ROI | 50.0% | 102.5% | 61.3% | 75.0% | 89.0% | 103.2% | 117.6% | 132.1% | 146.7% | 161.4% |
| Cash On Cash | - | - | -2.7% | -10.1% | -9.1% | -8.3% | -7.4% | -6.6% | -5.8% | -5.1% |
