2.0 Beds
2 Baths
759 sqft
MULTIMEDIA
| Mortgage | |
|---|---|
| Purchase Price | $ |
| Down Payment % | $133,980 |
| Mortgage Amount | $535,920 |
| Mortgage Payment % | $2,780 |
| Income | |
|---|---|
| Gross Rental Income | $ |
| Vacancy Rate % | $ |
| Other | $ |
| Gross Operating Income | $1,850 |
| Operating Expenses | |
| Management Fees % | $ |
| Property Tax | $ |
| Repair Reserve % | $ |
| Insurance | $ |
| Condo/Strata Fees | $ |
| Total Operating Expenses | $861 |
| Net Operating Income | $988 |
| Debt Service | |
| Mortgage Payment | $2,780 |
| Net Cash Flow | -$1,792 |
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Investments | ||||||||||
| Deposits | $66,990 | - | - | - | - | - | - | - | - | - |
| Closing Costs | - | - | $94,888 | - | - | - | - | - | - | - |
| Mortgage Paydown | - | - | $2,048 | $8,436 | $8,842 | $9,267 | $9,712 | $10,179 | $10,668 | $11,181 |
| Total | $66,990 | $0 | $96,936 | $8,436 | $8,842 | $9,267 | $9,712 | $10,179 | $10,668 | $11,181 |
| Cash Invested | $66,990 | $66,990 | $163,926 | $172,362 | $181,205 | $190,472 | $200,185 | $210,364 | $221,033 | $232,214 |
| Rental Cash Flows | ||||||||||
| Rent and other income | - | - | $5,550 | $22,439 | $23,404 | $24,410 | $25,460 | $26,555 | $27,697 | $28,887 |
| Operating Expenses | - | - | -$2,584 | -$10,401 | -$10,656 | -$10,919 | -$11,190 | -$11,467 | -$11,753 | -$12,047 |
| Mortgage Payment | - | - | -$8,341 | -$33,367 | -$33,367 | -$33,367 | -$33,367 | -$33,367 | -$33,367 | -$33,367 |
| Net Cash Flow | - | - | -$5,376 | -$21,329 | -$20,620 | -$19,877 | -$19,097 | -$18,280 | -$17,424 | -$16,527 |
| Returns | ||||||||||
| Property Price Appreciation | $33,495 | $35,169 | $36,928 | $38,774 | $40,713 | $42,749 | $44,886 | $47,130 | $49,487 | $51,961 |
| Mortgage Paydown | - | - | $2,048 | $8,436 | $8,842 | $9,267 | $9,712 | $10,179 | $10,668 | $11,181 |
| Net Cash Flow | - | - | -$5,376 | -$21,329 | -$20,620 | -$19,877 | -$19,097 | -$18,280 | -$17,424 | -$16,527 |
| Total Return | $33,495 | $35,169 | $33,600 | $25,881 | $28,935 | $32,139 | $35,501 | $39,029 | $42,731 | $46,615 |
| Cumulative Return | $33,495 | $68,664 | $102,264 | $128,146 | $157,081 | $189,220 | $224,722 | $263,752 | $306,483 | $353,099 |
| Investment Metrics | ||||||||||
| Cumulative ROI | 50.0% | 102.5% | 62.4% | 74.3% | 86.7% | 99.3% | 112.3% | 125.4% | 138.7% | 152.1% |
| Cash On Cash | - | - | -3.3% | -12.4% | -11.4% | -10.4% | -9.5% | -8.7% | -7.9% | -7.1% |
