1.0 Beds
1 Bath
617 sqft
| Mortgage | |
|---|---|
| Purchase Price | $ |
| Down Payment % | $109,980 |
| Mortgage Amount | $439,920 |
| Mortgage Payment % | $2,282 |
| Income | |
|---|---|
| Gross Rental Income | $ |
| Vacancy Rate % | $ |
| Other | $ |
| Gross Operating Income | $868 |
| Operating Expenses | |
| Management Fees % | $ |
| Property Tax | $ |
| Repair Reserve % | $ |
| Insurance | $ |
| Condo/Strata Fees | $ |
| Total Operating Expenses | $555 |
| Net Operating Income | $312 |
| Debt Service | |
| Mortgage Payment | $2,282 |
| Net Cash Flow | -$1,970 |
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Investments | ||||||||||
| Deposits | $54,990 | - | - | - | - | - | - | - | - | - |
| Closing Costs | - | $80,488 | - | - | - | - | - | - | - | - |
| Mortgage Paydown | - | $6,261 | $7,145 | $7,489 | $7,849 | $8,226 | $8,621 | $9,036 | $9,470 | $9,925 |
| Total | $54,990 | $86,749 | $7,145 | $7,489 | $7,849 | $8,226 | $8,621 | $9,036 | $9,470 | $9,925 |
| Cash Invested | $54,990 | $141,739 | $148,885 | $156,374 | $164,223 | $172,450 | $181,071 | $190,107 | $199,578 | $209,503 |
| Rental Cash Flows | ||||||||||
| Rent and other income | - | $9,549 | $10,828 | $11,293 | $11,779 | $12,285 | $12,814 | $13,365 | $13,940 | $14,539 |
| Operating Expenses | - | -$6,111 | -$6,809 | -$6,968 | -$7,131 | -$7,298 | -$7,470 | -$7,646 | -$7,827 | -$8,013 |
| Mortgage Payment | - | -$25,108 | -$27,390 | -$27,390 | -$27,390 | -$27,390 | -$27,390 | -$27,390 | -$27,390 | -$27,390 |
| Net Cash Flow | - | -$21,670 | -$23,371 | -$23,065 | -$22,742 | -$22,403 | -$22,046 | -$21,672 | -$21,278 | -$20,864 |
| Returns | ||||||||||
| Property Price Appreciation | $27,495 | $28,869 | $30,313 | $31,828 | $33,420 | $35,091 | $36,845 | $38,688 | $40,622 | $42,653 |
| Mortgage Paydown | - | $6,261 | $7,145 | $7,489 | $7,849 | $8,226 | $8,621 | $9,036 | $9,470 | $9,925 |
| Net Cash Flow | - | -$21,670 | -$23,371 | -$23,065 | -$22,742 | -$22,403 | -$22,046 | -$21,672 | -$21,278 | -$20,864 |
| Total Return | $27,495 | $13,461 | $14,087 | $16,252 | $18,526 | $20,914 | $23,420 | $26,052 | $28,814 | $31,714 |
| Cumulative Return | $27,495 | $40,956 | $55,043 | $71,296 | $89,823 | $110,737 | $134,158 | $160,210 | $189,024 | $220,739 |
| Investment Metrics | ||||||||||
| Cumulative ROI | 50.0% | 28.9% | 37.0% | 45.6% | 54.7% | 64.2% | 74.1% | 84.3% | 94.7% | 105.4% |
| Cash On Cash | - | -15.3% | -15.7% | -14.7% | -13.8% | -13.0% | -12.2% | -11.4% | -10.7% | -10.0% |
10.94%
Price change (1 year)
25.15%
Price change (5 years)
