2.0 Beds
2 Baths
1153 sqft
| Mortgage | |
|---|---|
| Purchase Price | $ |
| Down Payment % | $155,980 |
| Mortgage Amount | $623,920 |
| Mortgage Payment % | $3,237 |
| Income | |
|---|---|
| Gross Rental Income | $ |
| Vacancy Rate % | $ |
| Other | $ |
| Gross Operating Income | $2,086 |
| Operating Expenses | |
| Management Fees % | $ |
| Property Tax | $ |
| Repair Reserve % | $ |
| Insurance | $ |
| Condo/Strata Fees | $ |
| Total Operating Expenses | $1,018 |
| Net Operating Income | $1,067 |
| Debt Service | |
| Mortgage Payment | $3,237 |
| Net Cash Flow | -$2,169 |
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Investments | ||||||||||
| Deposits | $77,990 | - | - | - | - | - | - | - | - | - |
| Closing Costs | - | $108,088 | - | - | - | - | - | - | - | - |
| Mortgage Paydown | - | $8,881 | $10,134 | $10,621 | $11,131 | $11,667 | $12,227 | $12,815 | $13,431 | $14,077 |
| Total | $77,990 | $116,969 | $10,134 | $10,621 | $11,131 | $11,667 | $12,227 | $12,815 | $13,431 | $14,077 |
| Cash Invested | $77,990 | $194,959 | $205,093 | $215,714 | $226,846 | $238,513 | $250,741 | $263,557 | $276,988 | $291,065 |
| Rental Cash Flows | ||||||||||
| Rent and other income | - | $22,950 | $26,024 | $27,143 | $28,310 | $29,527 | $30,797 | $32,121 | $33,502 | $34,943 |
| Operating Expenses | - | -$11,208 | -$12,500 | -$12,805 | -$13,118 | -$13,440 | -$13,771 | -$14,111 | -$14,461 | -$14,820 |
| Mortgage Payment | - | -$35,609 | -$38,847 | -$38,847 | -$38,847 | -$38,847 | -$38,847 | -$38,847 | -$38,847 | -$38,847 |
| Net Cash Flow | - | -$23,867 | -$25,323 | -$24,508 | -$23,654 | -$22,759 | -$21,820 | -$20,836 | -$19,805 | -$18,724 |
| Returns | ||||||||||
| Property Price Appreciation | $38,995 | $40,944 | $42,991 | $45,141 | $47,398 | $49,768 | $52,257 | $54,869 | $57,613 | $60,494 |
| Mortgage Paydown | - | $8,881 | $10,134 | $10,621 | $11,131 | $11,667 | $12,227 | $12,815 | $13,431 | $14,077 |
| Net Cash Flow | - | -$23,867 | -$25,323 | -$24,508 | -$23,654 | -$22,759 | -$21,820 | -$20,836 | -$19,805 | -$18,724 |
| Total Return | $38,995 | $25,957 | $27,803 | $31,254 | $34,875 | $38,676 | $42,664 | $46,848 | $51,239 | $55,846 |
| Cumulative Return | $38,995 | $64,952 | $92,756 | $124,010 | $158,886 | $197,562 | $240,226 | $287,075 | $338,314 | $394,161 |
| Investment Metrics | ||||||||||
| Cumulative ROI | 50.0% | 33.3% | 45.2% | 57.5% | 70.0% | 82.8% | 95.8% | 108.9% | 122.1% | 135.4% |
| Cash On Cash | - | -12.2% | -12.3% | -11.4% | -10.4% | -9.5% | -8.7% | -7.9% | -7.2% | -6.4% |
-7.33%
Price change (1 year)
29.72%
Price change (5 years)
