2.0 Beds
2 Baths
958 sqft
| Mortgage | |
|---|---|
| Purchase Price | $ |
| Down Payment % | $161,180 |
| Mortgage Amount | $644,720 |
| Mortgage Payment % | $3,345 |
| Income | |
|---|---|
| Gross Rental Income | $ |
| Vacancy Rate % | $ |
| Other | $ |
| Gross Operating Income | $2,323 |
| Operating Expenses | |
| Management Fees % | $ |
| Property Tax | $ |
| Repair Reserve % | $ |
| Insurance | $ |
| Condo/Strata Fees | $ |
| Total Operating Expenses | $962 |
| Net Operating Income | $1,360 |
| Debt Service | |
| Mortgage Payment | $3,345 |
| Net Cash Flow | -$1,984 |
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Investments | ||||||||||
| Deposits | $80,590 | - | - | - | - | - | - | - | - | - |
| Closing Costs | - | $111,208 | - | - | - | - | - | - | - | - |
| Mortgage Paydown | - | $4,122 | $10,229 | $10,720 | $11,236 | $11,776 | $12,342 | $12,935 | $13,557 | $14,208 |
| Total | $80,590 | $115,330 | $10,229 | $10,720 | $11,236 | $11,776 | $12,342 | $12,935 | $13,557 | $14,208 |
| Cash Invested | $80,590 | $195,920 | $206,149 | $216,870 | $228,106 | $239,883 | $252,225 | $265,161 | $278,718 | $292,927 |
| Rental Cash Flows | ||||||||||
| Rent and other income | - | $11,615 | $28,377 | $29,597 | $30,870 | $32,197 | $33,582 | $35,026 | $36,532 | $38,103 |
| Operating Expenses | - | -$4,813 | -$11,672 | -$11,966 | -$12,268 | -$12,580 | -$12,900 | -$13,230 | -$13,569 | -$13,918 |
| Mortgage Payment | - | -$16,725 | -$40,142 | -$40,142 | -$40,142 | -$40,142 | -$40,142 | -$40,142 | -$40,142 | -$40,142 |
| Net Cash Flow | - | -$9,923 | -$23,437 | -$22,511 | -$21,540 | -$20,524 | -$19,460 | -$18,346 | -$17,179 | -$15,957 |
| Returns | ||||||||||
| Property Price Appreciation | $40,295 | $42,309 | $44,425 | $46,646 | $48,978 | $51,427 | $53,999 | $56,699 | $59,534 | $62,510 |
| Mortgage Paydown | - | $4,122 | $10,229 | $10,720 | $11,236 | $11,776 | $12,342 | $12,935 | $13,557 | $14,208 |
| Net Cash Flow | - | -$9,923 | -$23,437 | -$22,511 | -$21,540 | -$20,524 | -$19,460 | -$18,346 | -$17,179 | -$15,957 |
| Total Return | $40,295 | $36,509 | $31,217 | $34,856 | $38,674 | $42,679 | $46,880 | $51,288 | $55,911 | $60,761 |
| Cumulative Return | $40,295 | $76,804 | $108,021 | $142,877 | $181,551 | $224,231 | $271,112 | $322,400 | $378,312 | $439,074 |
| Investment Metrics | ||||||||||
| Cumulative ROI | 50.0% | 39.2% | 52.4% | 65.9% | 79.6% | 93.5% | 107.5% | 121.6% | 135.7% | 149.9% |
| Cash On Cash | - | -5.1% | -11.4% | -10.4% | -9.4% | -8.6% | -7.7% | -6.9% | -6.2% | -5.4% |
7.08%
Price change (1 year)
34.46%
Price change (5 years)
3.9%
Price change (1 year)
29.79%
Price change (5 years)
