2.0 Beds
2 Baths
954 sqft
| Mortgage | |
|---|---|
| Purchase Price | $ |
| Down Payment % | $147,380 |
| Mortgage Amount | $589,520 |
| Mortgage Payment % | $3,058 |
| 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 | $3,058 |
| Net Cash Flow | -$2,199 |
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Investments | ||||||||||
| Deposits | $73,690 | - | - | - | - | - | - | - | - | - |
| Closing Costs | - | $102,928 | - | - | - | - | - | - | - | - |
| Mortgage Paydown | - | $8,391 | $9,575 | $10,035 | $10,518 | $11,023 | $11,553 | $12,108 | $12,690 | $13,300 |
| Total | $73,690 | $111,319 | $9,575 | $10,035 | $10,518 | $11,023 | $11,553 | $12,108 | $12,690 | $13,300 |
| Cash Invested | $73,690 | $185,009 | $194,584 | $204,620 | $215,139 | $226,162 | $237,716 | $249,825 | $262,516 | $275,817 |
| 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 | - | -$33,646 | -$36,705 | -$36,705 | -$36,705 | -$36,705 | -$36,705 | -$36,705 | -$36,705 | -$36,705 |
| Net Cash Flow | - | -$24,189 | -$25,802 | -$25,134 | -$24,433 | -$23,698 | -$22,928 | -$22,120 | -$21,272 | -$20,385 |
| Returns | ||||||||||
| Property Price Appreciation | $36,845 | $38,687 | $40,621 | $42,652 | $44,785 | $47,024 | $49,375 | $51,844 | $54,436 | $57,158 |
| Mortgage Paydown | - | $8,391 | $9,575 | $10,035 | $10,518 | $11,023 | $11,553 | $12,108 | $12,690 | $13,300 |
| Net Cash Flow | - | -$24,189 | -$25,802 | -$25,134 | -$24,433 | -$23,698 | -$22,928 | -$22,120 | -$21,272 | -$20,385 |
| Total Return | $36,845 | $22,889 | $24,394 | $27,554 | $30,869 | $34,349 | $38,001 | $41,833 | $45,854 | $50,074 |
| Cumulative Return | $36,845 | $59,734 | $84,129 | $111,683 | $142,553 | $176,902 | $214,904 | $256,737 | $302,592 | $352,667 |
| Investment Metrics | ||||||||||
| Cumulative ROI | 50.0% | 32.3% | 43.2% | 54.6% | 66.3% | 78.2% | 90.4% | 102.8% | 115.3% | 127.9% |
| Cash On Cash | - | -13.1% | -13.3% | -12.3% | -11.4% | -10.5% | -9.6% | -8.9% | -8.1% | -7.4% |
