1.0 Beds
1 Bath
592 sqft
| Mortgage | |
|---|---|
| Purchase Price | $ |
| Down Payment % | $121,980 |
| Mortgage Amount | $487,920 |
| Mortgage Payment % | $2,531 |
| Income | |
|---|---|
| Gross Rental Income | $ |
| Vacancy Rate % | $ |
| Other | $ |
| Gross Operating Income | $1,154 |
| Operating Expenses | |
| Management Fees % | $ |
| Property Tax | $ |
| Repair Reserve % | $ |
| Insurance | $ |
| Condo/Strata Fees | $ |
| Total Operating Expenses | $667 |
| Net Operating Income | $487 |
| Debt Service | |
| Mortgage Payment | $2,531 |
| Net Cash Flow | -$2,044 |
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Investments | ||||||||||
| Deposits | $10,000 | $30,495 | - | - | - | - | - | - | - | - |
| Closing Costs | - | $106,658 | - | - | - | - | - | - | - | - |
| Mortgage Paydown | - | $3,119 | $7,741 | $8,113 | $8,503 | $8,912 | $9,340 | $9,789 | $10,260 | $10,753 |
| Total | $10,000 | $140,272 | $7,741 | $8,113 | $8,503 | $8,912 | $9,340 | $9,789 | $10,260 | $10,753 |
| Cash Invested | $10,000 | $150,272 | $158,014 | $166,127 | $174,631 | $183,543 | $192,884 | $202,673 | $212,933 | $223,687 |
| Rental Cash Flows | ||||||||||
| Rent and other income | - | $5,772 | $14,100 | $14,707 | $15,339 | $15,999 | $16,687 | $17,404 | $18,153 | $18,933 |
| Operating Expenses | - | -$3,335 | -$8,083 | -$8,275 | -$8,471 | -$8,673 | -$8,881 | -$9,094 | -$9,313 | -$9,537 |
| Mortgage Payment | - | -$12,658 | -$30,379 | -$30,379 | -$30,379 | -$30,379 | -$30,379 | -$30,379 | -$30,379 | -$30,379 |
| Net Cash Flow | - | -$10,221 | -$24,361 | -$23,947 | -$23,511 | -$23,053 | -$22,573 | -$22,068 | -$21,539 | -$20,983 |
| Returns | ||||||||||
| Property Price Appreciation | $30,495 | $32,019 | $33,620 | $35,301 | $37,066 | $38,920 | $40,866 | $42,909 | $45,055 | $47,307 |
| Mortgage Paydown | - | $3,119 | $7,741 | $8,113 | $8,503 | $8,912 | $9,340 | $9,789 | $10,260 | $10,753 |
| Net Cash Flow | - | -$10,221 | -$24,361 | -$23,947 | -$23,511 | -$23,053 | -$22,573 | -$22,068 | -$21,539 | -$20,983 |
| Total Return | $30,495 | $24,918 | $17,000 | $19,468 | $22,059 | $24,778 | $27,633 | $30,630 | $33,775 | $37,077 |
| Cumulative Return | $30,495 | $55,413 | $72,413 | $91,882 | $113,941 | $138,719 | $166,353 | $196,983 | $230,759 | $267,837 |
| Investment Metrics | ||||||||||
| Cumulative ROI | 305.0% | 36.9% | 45.8% | 55.3% | 65.2% | 75.6% | 86.2% | 97.2% | 108.4% | 119.7% |
| Cash On Cash | - | -6.8% | -15.4% | -14.4% | -13.5% | -12.6% | -11.7% | -10.9% | -10.1% | -9.4% |
-3.73%
Price change (1 year)
33.4%
Price change (5 years)
