3.5 Beds
2 Baths
1921 sqft
MULTIMEDIA
| Mortgage | |
|---|---|
| Purchase Price | $ |
| Down Payment % | $269,980 |
| Mortgage Amount | $1,079,920 |
| Mortgage Payment % | $5,603 |
| Income | |
|---|---|
| Gross Rental Income | $ |
| Vacancy Rate % | $ |
| Other | $ |
| Gross Operating Income | $5,590 |
| Operating Expenses | |
| Management Fees % | $ |
| Property Tax | $ |
| Repair Reserve % | $ |
| Insurance | $ |
| Condo/Strata Fees | $ |
| Total Operating Expenses | $1,912 |
| Net Operating Income | $3,677 |
| Debt Service | |
| Mortgage Payment | $5,603 |
| Net Cash Flow | -$1,925 |
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Investments | ||||||||||
| Deposits | $134,990 | - | - | - | - | - | - | - | - | - |
| Closing Costs | - | $176,488 | - | - | - | - | - | - | - | - |
| Mortgage Paydown | - | $9,705 | $17,268 | $18,098 | $18,968 | $19,880 | $20,836 | $21,837 | $22,887 | $23,987 |
| Total | $134,990 | $186,193 | $17,268 | $18,098 | $18,968 | $19,880 | $20,836 | $21,837 | $22,887 | $23,987 |
| Cash Invested | $134,990 | $321,183 | $338,452 | $356,551 | $375,519 | $395,400 | $416,236 | $438,073 | $460,960 | $484,948 |
| Rental Cash Flows | ||||||||||
| Rent and other income | - | $39,130 | $68,763 | $71,720 | $74,804 | $78,021 | $81,376 | $84,875 | $88,525 | $92,331 |
| Operating Expenses | - | -$13,385 | -$23,297 | -$23,910 | -$24,541 | -$25,192 | -$25,862 | -$26,553 | -$27,265 | -$27,999 |
| Mortgage Payment | - | -$39,222 | -$67,239 | -$67,239 | -$67,239 | -$67,239 | -$67,239 | -$67,239 | -$67,239 | -$67,239 |
| Net Cash Flow | - | -$13,477 | -$21,772 | -$19,428 | -$16,976 | -$14,409 | -$11,725 | -$8,917 | -$5,979 | -$2,907 |
| Returns | ||||||||||
| Property Price Appreciation | $67,495 | $70,869 | $74,413 | $78,133 | $82,040 | $86,142 | $90,449 | $94,972 | $99,720 | $104,706 |
| Mortgage Paydown | - | $9,705 | $17,268 | $18,098 | $18,968 | $19,880 | $20,836 | $21,837 | $22,887 | $23,987 |
| Net Cash Flow | - | -$13,477 | -$21,772 | -$19,428 | -$16,976 | -$14,409 | -$11,725 | -$8,917 | -$5,979 | -$2,907 |
| Total Return | $67,495 | $67,097 | $69,909 | $76,803 | $84,033 | $91,613 | $99,560 | $107,892 | $116,628 | $125,786 |
| Cumulative Return | $67,495 | $134,592 | $204,501 | $281,305 | $365,339 | $456,952 | $556,512 | $664,405 | $781,033 | $906,820 |
| Investment Metrics | ||||||||||
| Cumulative ROI | 50.0% | 41.9% | 60.4% | 78.9% | 97.3% | 115.6% | 133.7% | 151.7% | 169.4% | 187.0% |
| Cash On Cash | - | -4.2% | -6.4% | -5.4% | -4.5% | -3.6% | -2.8% | -2.0% | -1.3% | -0.6% |
4.02%
Price change (1 year)
47.84%
Price change (5 years)
