1.0 Beds
2 Baths
638 sqft
| Mortgage | |
|---|---|
| Purchase Price | $ |
| Down Payment % | $113,980 |
| Mortgage Amount | $455,920 |
| Mortgage Payment % | $2,365 |
| Income | |
|---|---|
| Gross Rental Income | $ |
| Vacancy Rate % | $ |
| Other | $ |
| Gross Operating Income | $897 |
| Operating Expenses | |
| Management Fees % | $ |
| Property Tax | $ |
| Repair Reserve % | $ |
| Insurance | $ |
| Condo/Strata Fees | $ |
| Total Operating Expenses | $574 |
| Net Operating Income | $322 |
| Debt Service | |
| Mortgage Payment | $2,365 |
| Net Cash Flow | -$2,042 |
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Investments | ||||||||||
| Deposits | $56,990 | - | - | - | - | - | - | - | - | - |
| Closing Costs | - | $82,888 | - | - | - | - | - | - | - | - |
| Mortgage Paydown | - | $6,489 | $7,405 | $7,761 | $8,134 | $8,525 | $8,935 | $9,364 | $9,814 | $10,286 |
| Total | $56,990 | $89,377 | $7,405 | $7,761 | $8,134 | $8,525 | $8,935 | $9,364 | $9,814 | $10,286 |
| Cash Invested | $56,990 | $146,367 | $153,773 | $161,534 | $169,669 | $178,194 | $187,130 | $196,494 | $206,309 | $216,596 |
| Rental Cash Flows | ||||||||||
| Rent and other income | - | $9,874 | $11,196 | $11,678 | $12,180 | $12,704 | $13,250 | $13,820 | $14,414 | $15,034 |
| Operating Expenses | - | -$6,323 | -$7,045 | -$7,209 | -$7,378 | -$7,551 | -$7,729 | -$7,911 | -$8,098 | -$8,291 |
| Mortgage Payment | - | -$26,021 | -$28,386 | -$28,386 | -$28,386 | -$28,386 | -$28,386 | -$28,386 | -$28,386 | -$28,386 |
| Net Cash Flow | - | -$22,470 | -$24,235 | -$23,918 | -$23,584 | -$23,234 | -$22,865 | -$22,478 | -$22,071 | -$21,643 |
| Returns | ||||||||||
| Property Price Appreciation | $28,495 | $29,919 | $31,415 | $32,986 | $34,635 | $36,367 | $38,186 | $40,095 | $42,100 | $44,205 |
| Mortgage Paydown | - | $6,489 | $7,405 | $7,761 | $8,134 | $8,525 | $8,935 | $9,364 | $9,814 | $10,286 |
| Net Cash Flow | - | -$22,470 | -$24,235 | -$23,918 | -$23,584 | -$23,234 | -$22,865 | -$22,478 | -$22,071 | -$21,643 |
| Total Return | $28,495 | $13,939 | $14,585 | $16,829 | $19,185 | $21,658 | $24,255 | $26,981 | $29,843 | $32,847 |
| Cumulative Return | $28,495 | $42,434 | $57,020 | $73,849 | $93,035 | $114,694 | $138,949 | $165,931 | $195,775 | $228,623 |
| Investment Metrics | ||||||||||
| Cumulative ROI | 50.0% | 29.0% | 37.1% | 45.7% | 54.8% | 64.4% | 74.3% | 84.4% | 94.9% | 105.6% |
| Cash On Cash | - | -15.4% | -15.8% | -14.8% | -13.9% | -13.0% | -12.2% | -11.4% | -10.7% | -10.0% |
