c13_building_3-19925 78B Avenue, Langley Township, BC, V2Y 1S3
Langley Township BC, V2Y 1S3
2 Beds
2 Baths
769 sqft
Langley Township BC, V2Y 1S3
Mortgage | |
---|---|
Purchase Price | $ |
Down Payment % | $122,980 |
Mortgage Amount | $491,920 |
Mortgage Payment % | $2,552 |
Income | |
---|---|
Gross Rental Income | $ |
Vacancy Rate % | $ |
Other | $ |
Gross Operating Income | $1,874 |
Operating Expenses | |
Management Fees % | $ |
Property Tax | $ |
Repair Reserve % | $ |
Insurance | $ |
Condo/Strata Fees | $ |
Total Operating Expenses | $856 |
Net Operating Income | $1,017 |
Debt Service | |
Mortgage Payment | $2,552 |
Net Cash Flow | -$1,534 |
Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 | |
---|---|---|---|---|---|---|---|---|---|---|
Investments | ||||||||||
Deposits | $61,490 | - | - | - | - | - | - | - | - | - |
Closing Costs | - | - | $88,288 | - | - | - | - | - | - | - |
Mortgage Paydown | - | - | $3,781 | $7,835 | $8,212 | $8,606 | $9,020 | $9,454 | $9,908 | $10,384 |
Total | $61,490 | $0 | $92,069 | $7,835 | $8,212 | $8,606 | $9,020 | $9,454 | $9,908 | $10,384 |
Cash Invested | $61,490 | $61,490 | $153,559 | $161,395 | $169,607 | $178,214 | $187,234 | $196,688 | $206,597 | $216,982 |
Rental Cash Flows | ||||||||||
Rent and other income | - | - | $11,246 | $22,976 | $23,964 | $24,995 | $26,070 | $27,191 | $28,360 | $29,579 |
Operating Expenses | - | - | -$5,139 | -$10,406 | -$10,663 | -$10,927 | -$11,198 | -$11,478 | -$11,765 | -$12,061 |
Mortgage Payment | - | - | -$15,314 | -$30,628 | -$30,628 | -$30,628 | -$30,628 | -$30,628 | -$30,628 | -$30,628 |
Net Cash Flow | - | - | -$9,207 | -$18,057 | -$17,326 | -$16,560 | -$15,757 | -$14,915 | -$14,033 | -$13,109 |
Returns | ||||||||||
Property Price Appreciation | $30,745 | $32,282 | $33,896 | $35,591 | $37,370 | $39,239 | $41,201 | $43,261 | $45,424 | $47,695 |
Mortgage Paydown | - | - | $3,781 | $7,835 | $8,212 | $8,606 | $9,020 | $9,454 | $9,908 | $10,384 |
Net Cash Flow | - | - | -$9,207 | -$18,057 | -$17,326 | -$16,560 | -$15,757 | -$14,915 | -$14,033 | -$13,109 |
Total Return | $30,745 | $32,282 | $28,470 | $25,368 | $28,256 | $31,285 | $34,464 | $37,799 | $41,299 | $44,970 |
Cumulative Return | $30,745 | $63,027 | $91,498 | $116,866 | $145,123 | $176,408 | $210,873 | $248,673 | $289,972 | $334,942 |
Investment Metrics | ||||||||||
Cumulative ROI | 50.0% | 102.5% | 59.6% | 72.4% | 85.6% | 99.0% | 112.6% | 126.4% | 140.4% | 154.4% |
Cash On Cash | - | - | -6.0% | -11.2% | -10.2% | -9.3% | -8.4% | -7.6% | -6.8% | -6.0% |
-2.47%
Price change (1 year)
33.14%
Price change (5 years)