104-22 Flavin Street, St. John's, NL, A1C 3R9
QuickQuoteTM:2 Beds
2 Baths
1022 FEETSQ sqft
2 Beds
2 Baths
1022 FEETSQ sqft
Mortgage | |
---|---|
Purchase Price | $ |
Down Payment % | $69,980 |
Mortgage Amount | $279,920 |
Mortgage Payment % | $1,452 |
Income | |
---|---|
Gross Rental Income | $ |
Vacancy Rate % | $ |
Other | $ |
Gross Operating Income | $3,715 |
Operating Expenses | |
Management Fees % | $ |
Property Tax | $ |
Repair Reserve % | $ |
Insurance | $ |
Condo/Strata Fees | $ |
Total Operating Expenses | $1,181 |
Net Operating Income | $2,534 |
Debt Service | |
Mortgage Payment | $1,452 |
Net Cash Flow | $1,082 |
Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 | |
---|---|---|---|---|---|---|---|---|---|---|
Investments | ||||||||||
Down Payment | $69,980 | - | - | - | - | - | - | - | - | - |
Closing Costs | $5,111 | - | - | - | - | - | - | - | - | - |
Mortgage Paydown | $4,355 | $4,564 | $4,783 | $5,013 | $5,254 | $5,507 | $5,772 | $6,049 | $6,340 | $6,645 |
Total | $79,446 | $4,564 | $4,783 | $5,013 | $5,254 | $5,507 | $5,772 | $6,049 | $6,340 | $6,645 |
Cash Invested | $79,446 | $84,010 | $88,794 | $93,808 | $99,063 | $104,571 | $110,343 | $116,392 | $122,733 | $129,378 |
Rental Cash Flows | ||||||||||
Rent and other income | $44,589 | $45,926 | $47,304 | $48,723 | $50,185 | $51,691 | $53,241 | $54,839 | $56,484 | $58,178 |
Operating Expenses | -$14,172 | -$14,502 | -$14,839 | -$15,185 | -$15,539 | -$15,901 | -$16,272 | -$16,653 | -$17,042 | -$17,442 |
Mortgage Payment | -$17,428 | -$17,428 | -$17,428 | -$17,428 | -$17,428 | -$17,428 | -$17,428 | -$17,428 | -$17,428 | -$17,428 |
Net Cash Flow | $12,987 | $13,995 | $15,036 | $16,109 | $17,217 | $18,360 | $19,540 | $20,757 | $22,012 | $23,308 |
Returns | ||||||||||
Property Price Appreciation | $17,495 | $18,369 | $19,288 | $20,252 | $21,265 | $22,328 | $23,444 | $24,617 | $25,848 | $27,140 |
Mortgage Paydown | $4,355 | $4,564 | $4,783 | $5,013 | $5,254 | $5,507 | $5,772 | $6,049 | $6,340 | $6,645 |
Net Cash Flow | $12,987 | $13,995 | $15,036 | $16,109 | $17,217 | $18,360 | $19,540 | $20,757 | $22,012 | $23,308 |
Total Return | $34,837 | $36,930 | $39,108 | $41,376 | $43,737 | $46,196 | $48,757 | $51,423 | $54,201 | $57,093 |
Cumulative Return | $34,837 | $71,768 | $110,876 | $152,253 | $195,991 | $242,188 | $290,945 | $342,369 | $396,570 | $453,664 |
Investment Metrics | ||||||||||
Cumulative ROI | 43.9% | 85.4% | 124.9% | 162.3% | 197.8% | 231.6% | 263.7% | 294.1% | 323.1% | 350.6% |
Cash On Cash | 16.3% | 16.7% | 16.9% | 17.2% | 17.4% | 17.6% | 17.7% | 17.8% | 17.9% | 18.0% |