2.0 Beds
1 Bath
748 sqft
| Mortgage | |
|---|---|
| Purchase Price | $ |
| Down Payment % | $156,180 |
| Mortgage Amount | $624,720 |
| Mortgage Payment % | $3,241 |
| Income | |
|---|---|
| Gross Rental Income | $ |
| Vacancy Rate % | $ |
| Other | $ |
| Gross Operating Income | $1,823 |
| Operating Expenses | |
| Management Fees % | $ |
| Property Tax | $ |
| Repair Reserve % | $ |
| Insurance | $ |
| Condo/Strata Fees | $ |
| Total Operating Expenses | $879 |
| Net Operating Income | $943 |
| Debt Service | |
| Mortgage Payment | $3,241 |
| Net Cash Flow | -$2,297 |
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Investments | ||||||||||
| Deposits | $10,000 | $39,045 | - | - | - | - | - | - | - | - |
| Closing Costs | - | $135,728 | - | - | - | - | - | - | - | - |
| Mortgage Paydown | - | $3,994 | $9,911 | $10,388 | $10,887 | $11,410 | $11,959 | $12,534 | $13,136 | $13,768 |
| Total | $10,000 | $178,767 | $9,911 | $10,388 | $10,887 | $11,410 | $11,959 | $12,534 | $13,136 | $13,768 |
| Cash Invested | $10,000 | $188,767 | $198,679 | $209,067 | $219,955 | $231,366 | $243,325 | $255,860 | $268,996 | $282,765 |
| Rental Cash Flows | ||||||||||
| Rent and other income | - | $9,116 | $22,270 | $23,228 | $24,227 | $25,269 | $26,355 | $27,489 | $28,671 | $29,904 |
| Operating Expenses | - | -$4,397 | -$10,660 | -$10,920 | -$11,188 | -$11,463 | -$11,746 | -$12,037 | -$12,336 | -$12,644 |
| Mortgage Payment | - | -$16,207 | -$38,896 | -$38,896 | -$38,896 | -$38,896 | -$38,896 | -$38,896 | -$38,896 | -$38,896 |
| Net Cash Flow | - | -$11,487 | -$27,286 | -$26,589 | -$25,857 | -$25,091 | -$24,287 | -$23,445 | -$22,562 | -$21,637 |
| Returns | ||||||||||
| Property Price Appreciation | $39,045 | $40,997 | $43,047 | $45,199 | $47,459 | $49,832 | $52,324 | $54,940 | $57,687 | $60,571 |
| Mortgage Paydown | - | $3,994 | $9,911 | $10,388 | $10,887 | $11,410 | $11,959 | $12,534 | $13,136 | $13,768 |
| Net Cash Flow | - | -$11,487 | -$27,286 | -$26,589 | -$25,857 | -$25,091 | -$24,287 | -$23,445 | -$22,562 | -$21,637 |
| Total Return | $39,045 | $33,503 | $25,672 | $28,998 | $32,489 | $36,151 | $39,995 | $44,029 | $48,261 | $52,702 |
| Cumulative Return | $39,045 | $72,548 | $98,221 | $127,220 | $159,709 | $195,861 | $235,857 | $279,886 | $328,147 | $380,850 |
| Investment Metrics | ||||||||||
| Cumulative ROI | 390.5% | 38.4% | 49.4% | 60.9% | 72.6% | 84.7% | 96.9% | 109.4% | 122.0% | 134.7% |
| Cash On Cash | - | -6.1% | -13.7% | -12.7% | -11.8% | -10.8% | -10.0% | -9.2% | -8.4% | -7.7% |
-3.73%
Price change (1 year)
33.4%
Price change (5 years)
