b2_building_2-19925 78B Avenue, Langley Township, BC, V2Y 1S3
Langley Township BC, V2Y 1S3
2 Beds
1 Bath
563 sqft
Langley Township BC, V2Y 1S3
Mortgage | |
---|---|
Purchase Price | $ |
Down Payment % | $104,780 |
Mortgage Amount | $419,120 |
Mortgage Payment % | $2,174 |
Income | |
---|---|
Gross Rental Income | $ |
Vacancy Rate % | $ |
Other | $ |
Gross Operating Income | $1,372 |
Operating Expenses | |
Management Fees % | $ |
Property Tax | $ |
Repair Reserve % | $ |
Insurance | $ |
Condo/Strata Fees | $ |
Total Operating Expenses | $645 |
Net Operating Income | $727 |
Debt Service | |
Mortgage Payment | $2,174 |
Net Cash Flow | -$1,447 |
Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 | |
---|---|---|---|---|---|---|---|---|---|---|
Investments | ||||||||||
Deposits | $52,390 | - | - | - | - | - | - | - | - | - |
Closing Costs | - | - | $77,368 | - | - | - | - | - | - | - |
Mortgage Paydown | - | - | $3,222 | $6,675 | $6,996 | $7,333 | $7,685 | $8,054 | $8,442 | $8,847 |
Total | $52,390 | $0 | $80,590 | $6,675 | $6,996 | $7,333 | $7,685 | $8,054 | $8,442 | $8,847 |
Cash Invested | $52,390 | $52,390 | $132,980 | $139,656 | $146,652 | $153,986 | $161,671 | $169,726 | $178,168 | $187,016 |
Rental Cash Flows | ||||||||||
Rent and other income | - | - | $8,233 | $16,821 | $17,545 | $18,299 | $19,086 | $19,907 | $20,763 | $21,656 |
Operating Expenses | - | - | -$3,870 | -$7,836 | -$8,029 | -$8,226 | -$8,430 | -$8,639 | -$8,854 | -$9,075 |
Mortgage Payment | - | - | -$13,047 | -$26,095 | -$26,095 | -$26,095 | -$26,095 | -$26,095 | -$26,095 | -$26,095 |
Net Cash Flow | - | - | -$8,684 | -$17,110 | -$16,579 | -$16,023 | -$15,439 | -$14,827 | -$14,186 | -$13,515 |
Returns | ||||||||||
Property Price Appreciation | $26,195 | $27,504 | $28,879 | $30,323 | $31,840 | $33,432 | $35,103 | $36,858 | $38,701 | $40,637 |
Mortgage Paydown | - | - | $3,222 | $6,675 | $6,996 | $7,333 | $7,685 | $8,054 | $8,442 | $8,847 |
Net Cash Flow | - | - | -$8,684 | -$17,110 | -$16,579 | -$16,023 | -$15,439 | -$14,827 | -$14,186 | -$13,515 |
Total Return | $26,195 | $27,504 | $23,417 | $19,889 | $22,257 | $24,742 | $27,349 | $30,086 | $32,957 | $35,969 |
Cumulative Return | $26,195 | $53,699 | $77,117 | $97,006 | $119,263 | $144,006 | $171,355 | $201,442 | $234,399 | $270,368 |
Investment Metrics | ||||||||||
Cumulative ROI | 50.0% | 102.5% | 58.0% | 69.5% | 81.3% | 93.5% | 106.0% | 118.7% | 131.6% | 144.6% |
Cash On Cash | - | - | -6.5% | -12.3% | -11.3% | -10.4% | -9.5% | -8.7% | -8.0% | -7.2% |
0.61%
Price change (1 year)
48.12%
Price change (5 years)