2.5 Beds
3 Baths
1660 sqft
| Mortgage | |
|---|---|
| Purchase Price | $ |
| Down Payment % | $144,980 |
| Mortgage Amount | $579,920 |
| Mortgage Payment % | $3,008 |
| Income | |
|---|---|
| Gross Rental Income | $ |
| Vacancy Rate % | $ |
| Other | $ |
| Gross Operating Income | $4,830 |
| Operating Expenses | |
| Management Fees % | $ |
| Property Tax | $ |
| Repair Reserve % | $ |
| Insurance | $ |
| Condo/Strata Fees | $ |
| Total Operating Expenses | $1,542 |
| Net Operating Income | $3,288 |
| Debt Service | |
| Mortgage Payment | $3,008 |
| Net Cash Flow | $279 |
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Investments | ||||||||||
| Deposits | $72,490 | - | - | - | - | - | - | - | - | - |
| Closing Costs | - | $101,488 | - | - | - | - | - | - | - | - |
| Mortgage Paydown | - | $5,968 | $9,309 | $9,757 | $10,226 | $10,717 | $11,232 | $11,772 | $12,338 | $12,931 |
| Total | $72,490 | $107,456 | $9,309 | $9,757 | $10,226 | $10,717 | $11,232 | $11,772 | $12,338 | $12,931 |
| Cash Invested | $72,490 | $179,946 | $189,255 | $199,013 | $209,239 | $219,957 | $231,189 | $242,962 | $255,301 | $268,232 |
| Rental Cash Flows | ||||||||||
| Rent and other income | - | $38,644 | $59,628 | $62,192 | $64,867 | $67,656 | $70,565 | $73,600 | $76,764 | $80,065 |
| Operating Expenses | - | -$12,337 | -$18,835 | -$19,339 | -$19,859 | -$20,394 | -$20,946 | -$21,516 | -$22,103 | -$22,709 |
| Mortgage Payment | - | -$24,071 | -$36,107 | -$36,107 | -$36,107 | -$36,107 | -$36,107 | -$36,107 | -$36,107 | -$36,107 |
| Net Cash Flow | - | $2,235 | $4,685 | $6,745 | $8,900 | $11,154 | $13,511 | $15,976 | $18,553 | $21,248 |
| Returns | ||||||||||
| Property Price Appreciation | $36,245 | $38,057 | $39,960 | $41,958 | $44,056 | $46,258 | $48,571 | $51,000 | $53,550 | $56,227 |
| Mortgage Paydown | - | $5,968 | $9,309 | $9,757 | $10,226 | $10,717 | $11,232 | $11,772 | $12,338 | $12,931 |
| Net Cash Flow | - | $2,235 | $4,685 | $6,745 | $8,900 | $11,154 | $13,511 | $15,976 | $18,553 | $21,248 |
| Total Return | $36,245 | $46,260 | $53,955 | $58,461 | $63,182 | $68,130 | $73,315 | $78,749 | $84,442 | $90,408 |
| Cumulative Return | $36,245 | $82,505 | $136,461 | $194,922 | $258,105 | $326,236 | $399,552 | $478,301 | $562,744 | $653,152 |
| Investment Metrics | ||||||||||
| Cumulative ROI | 50.0% | 45.9% | 72.1% | 97.9% | 123.4% | 148.3% | 172.8% | 196.9% | 220.4% | 243.5% |
| Cash On Cash | - | 1.2% | 2.5% | 3.4% | 4.3% | 5.1% | 5.8% | 6.6% | 7.3% | 7.9% |
-0.18%
Price change (1 year)
39.25%
Price change (5 years)
-1.0%
Price change (1 year)
44.36%
Price change (5 years)
