2.0 Beds
2 Baths
776 sqft
| Mortgage | |
|---|---|
| Purchase Price | $ |
| Down Payment % | $128,180 |
| Mortgage Amount | $512,720 |
| Mortgage Payment % | $2,660 |
| Income | |
|---|---|
| Gross Rental Income | $ |
| Vacancy Rate % | $ |
| Other | $ |
| Gross Operating Income | $1,404 |
| Operating Expenses | |
| Management Fees % | $ |
| Property Tax | $ |
| Repair Reserve % | $ |
| Insurance | $ |
| Condo/Strata Fees | $ |
| Total Operating Expenses | $715 |
| Net Operating Income | $688 |
| Debt Service | |
| Mortgage Payment | $2,660 |
| Net Cash Flow | -$1,971 |
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Investments | ||||||||||
| Deposits | $64,090 | - | - | - | - | - | - | - | - | - |
| Closing Costs | - | $91,408 | - | - | - | - | - | - | - | - |
| Mortgage Paydown | - | $7,298 | $8,328 | $8,728 | $9,147 | $9,587 | $10,048 | $10,531 | $11,037 | $11,568 |
| Total | $64,090 | $98,706 | $8,328 | $8,728 | $9,147 | $9,587 | $10,048 | $10,531 | $11,037 | $11,568 |
| Cash Invested | $64,090 | $162,796 | $171,124 | $179,852 | $189,000 | $198,588 | $208,636 | $219,168 | $230,205 | $241,773 |
| Rental Cash Flows | ||||||||||
| Rent and other income | - | $15,446 | $17,514 | $18,268 | $19,053 | $19,872 | $20,727 | $21,618 | $22,548 | $23,517 |
| Operating Expenses | - | -$7,867 | -$8,772 | -$8,984 | -$9,203 | -$9,427 | -$9,657 | -$9,894 | -$10,137 | -$10,387 |
| Mortgage Payment | - | -$29,263 | -$31,923 | -$31,923 | -$31,923 | -$31,923 | -$31,923 | -$31,923 | -$31,923 | -$31,923 |
| Net Cash Flow | - | -$21,684 | -$23,181 | -$22,640 | -$22,072 | -$21,477 | -$20,853 | -$20,199 | -$19,512 | -$18,793 |
| Returns | ||||||||||
| Property Price Appreciation | $32,045 | $33,647 | $35,329 | $37,096 | $38,950 | $40,898 | $42,943 | $45,090 | $47,345 | $49,712 |
| Mortgage Paydown | - | $7,298 | $8,328 | $8,728 | $9,147 | $9,587 | $10,048 | $10,531 | $11,037 | $11,568 |
| Net Cash Flow | - | -$21,684 | -$23,181 | -$22,640 | -$22,072 | -$21,477 | -$20,853 | -$20,199 | -$19,512 | -$18,793 |
| Total Return | $32,045 | $19,261 | $20,476 | $23,184 | $26,025 | $29,008 | $32,138 | $35,422 | $38,869 | $42,486 |
| Cumulative Return | $32,045 | $51,306 | $71,782 | $94,966 | $120,992 | $150,000 | $182,139 | $217,561 | $256,431 | $298,918 |
| Investment Metrics | ||||||||||
| Cumulative ROI | 50.0% | 31.5% | 41.9% | 52.8% | 64.0% | 75.5% | 87.3% | 99.3% | 111.4% | 123.6% |
| Cash On Cash | - | -13.3% | -13.5% | -12.6% | -11.7% | -10.8% | -10.0% | -9.2% | -8.5% | -7.8% |
