3.0 Beds
2 Baths
1269 sqft
| Mortgage | |
|---|---|
| Purchase Price | $ |
| Down Payment % | $160,000 |
| Mortgage Amount | $640,000 |
| Mortgage Payment % | $3,320 |
| Income | |
|---|---|
| Gross Rental Income | $ |
| Vacancy Rate % | $ |
| Other | $ |
| Gross Operating Income | $3,692 |
| Operating Expenses | |
| Management Fees % | $ |
| Property Tax | $ |
| Repair Reserve % | $ |
| Insurance | $ |
| Condo/Strata Fees | $ |
| Total Operating Expenses | $1,164 |
| Net Operating Income | $2,528 |
| Debt Service | |
| Mortgage Payment | $3,320 |
| Net Cash Flow | -$792 |
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Investments | ||||||||||
| Deposits | $80,000 | - | - | - | - | - | - | - | - | - |
| Closing Costs | - | - | $110,500 | - | - | - | - | - | - | - |
| Mortgage Paydown | - | - | $7,424 | $10,314 | $10,810 | $11,329 | $11,874 | $12,445 | $13,043 | $13,670 |
| Total | $80,000 | $0 | $117,924 | $10,314 | $10,810 | $11,329 | $11,874 | $12,445 | $13,043 | $13,670 |
| Cash Invested | $80,000 | $80,000 | $197,924 | $208,238 | $219,049 | $230,379 | $242,253 | $254,698 | $267,742 | $281,412 |
| Rental Cash Flows | ||||||||||
| Rent and other income | - | - | $33,235 | $45,742 | $47,709 | $49,761 | $51,900 | $54,132 | $56,460 | $58,887 |
| Operating Expenses | - | - | -$10,479 | -$14,253 | -$14,636 | -$15,031 | -$15,437 | -$15,857 | -$16,290 | -$16,736 |
| Mortgage Payment | - | - | -$29,886 | -$39,848 | -$39,848 | -$39,848 | -$39,848 | -$39,848 | -$39,848 | -$39,848 |
| Net Cash Flow | - | - | -$7,131 | -$8,359 | -$6,775 | -$5,118 | -$3,385 | -$1,573 | $321 | $2,303 |
| Returns | ||||||||||
| Property Price Appreciation | $40,000 | $41,999 | $44,100 | $46,305 | $48,620 | $51,051 | $53,603 | $56,284 | $59,098 | $62,053 |
| Mortgage Paydown | - | - | $7,424 | $10,314 | $10,810 | $11,329 | $11,874 | $12,445 | $13,043 | $13,670 |
| Net Cash Flow | - | - | -$7,131 | -$8,359 | -$6,775 | -$5,118 | -$3,385 | -$1,573 | $321 | $2,303 |
| Total Return | $40,000 | $41,999 | $44,393 | $48,260 | $52,655 | $57,262 | $62,092 | $67,156 | $72,463 | $78,026 |
| Cumulative Return | $40,000 | $82,000 | $126,393 | $174,653 | $227,308 | $284,571 | $346,664 | $413,820 | $486,283 | $564,310 |
| Investment Metrics | ||||||||||
| Cumulative ROI | 50.0% | 102.5% | 63.9% | 83.9% | 103.8% | 123.5% | 143.1% | 162.5% | 181.6% | 200.5% |
| Cash On Cash | - | - | -3.6% | -4.0% | -3.1% | -2.2% | -1.4% | -0.6% | 0.1% | 0.8% |
4.22%
Price change (1 year)
47.21%
Price change (5 years)
4.79%
Price change (1 year)
43.67%
Price change (5 years)
