2.0 Beds
2 Baths
995 sqft
| Mortgage | |
|---|---|
| Purchase Price | $ |
| Down Payment % | $145,980 |
| Mortgage Amount | $583,920 |
| Mortgage Payment % | $3,029 |
| Income | |
|---|---|
| Gross Rental Income | $ |
| Vacancy Rate % | $ |
| Other | $ |
| Gross Operating Income | $1,800 |
| Operating Expenses | |
| Management Fees % | $ |
| Property Tax | $ |
| Repair Reserve % | $ |
| Insurance | $ |
| Condo/Strata Fees | $ |
| Total Operating Expenses | $893 |
| Net Operating Income | $906 |
| Debt Service | |
| Mortgage Payment | $3,029 |
| Net Cash Flow | -$2,123 |
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Investments | ||||||||||
| Deposits | $72,990 | - | - | - | - | - | - | - | - | - |
| Closing Costs | - | $102,088 | - | - | - | - | - | - | - | - |
| Mortgage Paydown | - | $8,311 | $9,484 | $9,940 | $10,418 | $10,919 | $11,443 | $11,993 | $12,570 | $13,174 |
| Total | $72,990 | $110,399 | $9,484 | $9,940 | $10,418 | $10,919 | $11,443 | $11,993 | $12,570 | $13,174 |
| Cash Invested | $72,990 | $183,389 | $192,874 | $202,814 | $213,233 | $224,152 | $235,595 | $247,589 | $260,160 | $273,334 |
| Rental Cash Flows | ||||||||||
| Rent and other income | - | $19,805 | $22,458 | $23,423 | $24,430 | $25,481 | $26,577 | $27,720 | $28,911 | $30,155 |
| Operating Expenses | - | -$9,833 | -$10,965 | -$11,232 | -$11,505 | -$11,787 | -$12,076 | -$12,374 | -$12,680 | -$12,994 |
| Mortgage Payment | - | -$33,326 | -$36,356 | -$36,356 | -$36,356 | -$36,356 | -$36,356 | -$36,356 | -$36,356 | -$36,356 |
| Net Cash Flow | - | -$23,354 | -$24,864 | -$24,164 | -$23,431 | -$22,662 | -$21,856 | -$21,010 | -$20,124 | -$19,195 |
| Returns | ||||||||||
| Property Price Appreciation | $36,495 | $38,319 | $40,235 | $42,247 | $44,359 | $46,577 | $48,906 | $51,352 | $53,919 | $56,615 |
| Mortgage Paydown | - | $8,311 | $9,484 | $9,940 | $10,418 | $10,919 | $11,443 | $11,993 | $12,570 | $13,174 |
| Net Cash Flow | - | -$23,354 | -$24,864 | -$24,164 | -$23,431 | -$22,662 | -$21,856 | -$21,010 | -$20,124 | -$19,195 |
| Total Return | $36,495 | $23,277 | $24,856 | $28,023 | $31,346 | $34,834 | $38,494 | $42,335 | $46,365 | $50,594 |
| Cumulative Return | $36,495 | $59,772 | $84,628 | $112,651 | $143,997 | $178,832 | $217,326 | $259,661 | $306,027 | $356,621 |
| Investment Metrics | ||||||||||
| Cumulative ROI | 50.0% | 32.6% | 43.9% | 55.5% | 67.5% | 79.8% | 92.2% | 104.9% | 117.6% | 130.5% |
| Cash On Cash | - | -12.7% | -12.9% | -11.9% | -11.0% | -10.1% | -9.3% | -8.5% | -7.7% | -7.0% |
