2.0 Beds
2 Baths
674 sqft
| Mortgage | |
|---|---|
| Purchase Price | $ |
| Down Payment % | $120,980 |
| Mortgage Amount | $483,920 |
| Mortgage Payment % | $2,510 |
| Income | |
|---|---|
| Gross Rental Income | $ |
| Vacancy Rate % | $ |
| Other | $ |
| Gross Operating Income | $1,219 |
| Operating Expenses | |
| Management Fees % | $ |
| Property Tax | $ |
| Repair Reserve % | $ |
| Insurance | $ |
| Condo/Strata Fees | $ |
| Total Operating Expenses | $633 |
| Net Operating Income | $586 |
| Debt Service | |
| Mortgage Payment | $2,510 |
| Net Cash Flow | -$1,924 |
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Investments | ||||||||||
| Deposits | $60,490 | - | - | - | - | - | - | - | - | - |
| Closing Costs | - | $87,088 | - | - | - | - | - | - | - | - |
| Mortgage Paydown | - | $6,888 | $7,860 | $8,238 | $8,634 | $9,049 | $9,484 | $9,939 | $10,417 | $10,918 |
| Total | $60,490 | $93,976 | $7,860 | $8,238 | $8,634 | $9,049 | $9,484 | $9,939 | $10,417 | $10,918 |
| Cash Invested | $60,490 | $154,466 | $162,326 | $170,564 | $179,198 | $188,247 | $197,731 | $207,671 | $218,089 | $229,007 |
| Rental Cash Flows | ||||||||||
| Rent and other income | - | $13,416 | $15,212 | $15,866 | $16,549 | $17,260 | $18,003 | $18,777 | $19,584 | $20,426 |
| Operating Expenses | - | -$6,965 | -$7,766 | -$7,953 | -$8,146 | -$8,344 | -$8,547 | -$8,756 | -$8,970 | -$9,191 |
| Mortgage Payment | - | -$27,619 | -$30,130 | -$30,130 | -$30,130 | -$30,130 | -$30,130 | -$30,130 | -$30,130 | -$30,130 |
| Net Cash Flow | - | -$21,169 | -$22,684 | -$22,217 | -$21,727 | -$21,213 | -$20,674 | -$20,109 | -$19,516 | -$18,894 |
| Returns | ||||||||||
| Property Price Appreciation | $30,245 | $31,757 | $33,345 | $35,012 | $36,762 | $38,601 | $40,531 | $42,557 | $44,685 | $46,919 |
| Mortgage Paydown | - | $6,888 | $7,860 | $8,238 | $8,634 | $9,049 | $9,484 | $9,939 | $10,417 | $10,918 |
| Net Cash Flow | - | -$21,169 | -$22,684 | -$22,217 | -$21,727 | -$21,213 | -$20,674 | -$20,109 | -$19,516 | -$18,894 |
| Total Return | $30,245 | $17,476 | $18,521 | $21,033 | $23,669 | $26,436 | $29,340 | $32,388 | $35,586 | $38,943 |
| Cumulative Return | $30,245 | $47,721 | $66,242 | $87,276 | $110,945 | $137,382 | $166,722 | $199,111 | $234,698 | $273,641 |
| Investment Metrics | ||||||||||
| Cumulative ROI | 50.0% | 30.9% | 40.8% | 51.2% | 61.9% | 73.0% | 84.3% | 95.9% | 107.6% | 119.5% |
| Cash On Cash | - | -13.7% | -14.0% | -13.0% | -12.1% | -11.3% | -10.5% | -9.7% | -8.9% | -8.3% |
