2032 Sunview Drive, West Kelowna, BC, V1Z 3C2
QuickQuoteTM: Not Available4 Beds
3 Baths
2749 FEETSQ sqft
4 Beds
3 Baths
2749 FEETSQ sqft
Mortgage | |
---|---|
Purchase Price | $ |
Down Payment % | $220,000 |
Mortgage Amount | $880,000 |
Mortgage Payment % | $4,565 |
Income | |
---|---|
Gross Rental Income | $ |
Vacancy Rate % | $ |
Other | $ |
Gross Operating Income | $4,352 |
Operating Expenses | |
Management Fees % | $ |
Property Tax | $ |
Repair Reserve % | $ |
Insurance | $ |
Total Operating Expenses | $1,101 |
Net Operating Income | $3,251 |
Debt Service | |
Mortgage Payment | $4,565 |
Net Cash Flow | -$1,314 |
Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 | |
---|---|---|---|---|---|---|---|---|---|---|
Investments | ||||||||||
Down Payment | $220,000 | - | - | - | - | - | - | - | - | - |
Closing Costs | $22,000 | - | - | - | - | - | - | - | - | - |
Mortgage Paydown | $13,691 | $14,349 | $15,039 | $15,762 | $16,520 | $17,314 | $18,146 | $19,018 | $19,932 | $20,890 |
Total | $255,691 | $14,349 | $15,039 | $15,762 | $16,520 | $17,314 | $18,146 | $19,018 | $19,932 | $20,890 |
Cash Invested | $255,691 | $270,041 | $285,081 | $300,843 | $317,364 | $334,678 | $352,824 | $371,842 | $391,775 | $412,666 |
Rental Cash Flows | ||||||||||
Rent and other income | $52,228 | $53,795 | $55,408 | $57,071 | $58,783 | $60,546 | $62,363 | $64,234 | $66,161 | $68,145 |
Operating Expenses | -$13,215 | -$13,549 | -$13,893 | -$14,245 | -$14,606 | -$14,977 | -$15,358 | -$15,748 | -$16,149 | -$16,561 |
Mortgage Payment | -$54,791 | -$54,791 | -$54,791 | -$54,791 | -$54,791 | -$54,791 | -$54,791 | -$54,791 | -$54,791 | -$54,791 |
Net Cash Flow | -$15,778 | -$14,546 | -$13,275 | -$11,965 | -$10,614 | -$9,222 | -$7,786 | -$6,306 | -$4,780 | -$3,207 |
Returns | ||||||||||
Property Price Appreciation | $55,000 | $57,749 | $60,637 | $63,669 | $66,852 | $70,195 | $73,705 | $77,390 | $81,260 | $85,323 |
Mortgage Paydown | $13,691 | $14,349 | $15,039 | $15,762 | $16,520 | $17,314 | $18,146 | $19,018 | $19,932 | $20,890 |
Net Cash Flow | -$15,778 | -$14,546 | -$13,275 | -$11,965 | -$10,614 | -$9,222 | -$7,786 | -$6,306 | -$4,780 | -$3,207 |
Total Return | $52,913 | $57,553 | $62,401 | $67,466 | $72,758 | $78,287 | $84,065 | $90,102 | $96,412 | $103,006 |
Cumulative Return | $52,913 | $110,466 | $172,868 | $240,334 | $313,092 | $391,380 | $475,445 | $565,548 | $661,961 | $764,967 |
Investment Metrics | ||||||||||
Cumulative ROI | 20.7% | 40.9% | 60.6% | 79.9% | 98.7% | 116.9% | 134.8% | 152.1% | 169.0% | 185.4% |
Cash On Cash | -6.2% | -5.4% | -4.7% | -4.0% | -3.3% | -2.8% | -2.2% | -1.7% | -1.2% | -0.8% |
1.13%
Price change (1 year)
42.54%
Price change (5 years)