2.0 Beds
2 Baths
954 sqft
| Mortgage | |
|---|---|
| Purchase Price | $ |
| Down Payment % | $147,980 |
| Mortgage Amount | $591,920 |
| Mortgage Payment % | $3,071 |
| Income | |
|---|---|
| Gross Rental Income | $ |
| Vacancy Rate % | $ |
| Other | $ |
| Gross Operating Income | $1,726 |
| Operating Expenses | |
| Management Fees % | $ |
| Property Tax | $ |
| Repair Reserve % | $ |
| Insurance | $ |
| Condo/Strata Fees | $ |
| Total Operating Expenses | $866 |
| Net Operating Income | $859 |
| Debt Service | |
| Mortgage Payment | $3,071 |
| Net Cash Flow | -$2,211 |
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Investments | ||||||||||
| Deposits | $73,990 | - | - | - | - | - | - | - | - | - |
| Closing Costs | - | $103,288 | - | - | - | - | - | - | - | - |
| Mortgage Paydown | - | $8,425 | $9,614 | $10,076 | $10,561 | $11,068 | $11,600 | $12,158 | $12,742 | $13,355 |
| Total | $73,990 | $111,713 | $9,614 | $10,076 | $10,561 | $11,068 | $11,600 | $12,158 | $12,742 | $13,355 |
| Cash Invested | $73,990 | $185,703 | $195,318 | $205,394 | $215,955 | $227,024 | $238,625 | $250,783 | $263,526 | $276,881 |
| Rental Cash Flows | ||||||||||
| Rent and other income | - | $18,989 | $21,532 | $22,458 | $23,424 | $24,431 | $25,482 | $26,577 | $27,720 | $28,912 |
| Operating Expenses | - | -$9,532 | -$10,629 | -$10,887 | -$11,152 | -$11,424 | -$11,704 | -$11,992 | -$12,288 | -$12,592 |
| Mortgage Payment | - | -$33,783 | -$36,854 | -$36,854 | -$36,854 | -$36,854 | -$36,854 | -$36,854 | -$36,854 | -$36,854 |
| Net Cash Flow | - | -$24,326 | -$25,951 | -$25,283 | -$24,583 | -$23,848 | -$23,077 | -$22,269 | -$21,422 | -$20,534 |
| Returns | ||||||||||
| Property Price Appreciation | $36,995 | $38,844 | $40,786 | $42,826 | $44,967 | $47,216 | $49,576 | $52,055 | $54,658 | $57,391 |
| Mortgage Paydown | - | $8,425 | $9,614 | $10,076 | $10,561 | $11,068 | $11,600 | $12,158 | $12,742 | $13,355 |
| Net Cash Flow | - | -$24,326 | -$25,951 | -$25,283 | -$24,583 | -$23,848 | -$23,077 | -$22,269 | -$21,422 | -$20,534 |
| Total Return | $36,995 | $22,943 | $24,449 | $27,619 | $30,945 | $34,436 | $38,099 | $41,944 | $45,978 | $50,211 |
| Cumulative Return | $36,995 | $59,938 | $84,388 | $112,007 | $142,953 | $177,389 | $215,489 | $257,434 | $303,412 | $353,624 |
| Investment Metrics | ||||||||||
| Cumulative ROI | 50.0% | 32.3% | 43.2% | 54.5% | 66.2% | 78.1% | 90.3% | 102.7% | 115.1% | 127.7% |
| Cash On Cash | - | -13.1% | -13.3% | -12.3% | -11.4% | -10.5% | -9.7% | -8.9% | -8.1% | -7.4% |
