$813,990
2.0 Beds
2 Baths
732 sqft
Potential Investment Performance
Cumulative ROI
63.3%
Cumulative Market Appreciation
$224,890
Net Operating Income in Year 5
$15,807
Cash on Cash Return in Year 5
-10.4%
Assumptions
The information below is based on user inputs and general assumptions for informational purposes only. The outputs are not legal, financial, investment, or other advice. Review all fields for accuracy and consult an agent for guidance.
Mortgage Calculator
| Mortgage | |
|---|---|
| Purchase Price | $ |
| Down Payment % | $162,798 |
| Mortgage Amount | $651,192 |
| Mortgage Payment % | $3,378 |
Cash Flow Calculator
monthly
yearly
| Income | |
|---|---|
| Gross Rental Income | $ |
| Vacancy Rate % | $ |
| Other | $ |
| Gross Operating Income | $1,784 |
| Operating Expenses | |
| Management Fees % | $ |
| Property Tax | $ |
| Repair Reserve % | $ |
| Insurance | $ |
| Condo/Strata Fees | $ |
| Total Operating Expenses | $733 |
| Net Operating Income | $1,050 |
| Debt Service | |
| Mortgage Payment | $3,378 |
| Net Cash Flow | -$2,328 |
Acquistion Costs
Deposit $122,096
Land Transfer Tax $12,754
Legal Fees $1,500
Adjustments $0
Development Charges $15,000
Down Payment Balance $40,702
Total Acquisition Costs $192,052
Deposit Schedule
With the Offer $5,000
Deposit @ 30 days $35,699
Deposit @ 120 days $40,699
Deposit @ 240 days $20,349
Deposit @ 300 days $20,349
Total Deposit $122,096
Closing Date Sep 1, 2025
Components of Return
Potential Returns
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Investments | ||||||||||
| Deposits | $122,096 | - | - | - | - | - | - | - | - | - |
| Closing Costs | $69,956 | - | - | - | - | - | - | - | - | - |
| Mortgage Paydown | $5,852 | $10,413 | $10,913 | $11,438 | $11,987 | $12,564 | $13,168 | $13,800 | $14,464 | $15,159 |
| Total | $197,904 | $10,413 | $10,913 | $11,438 | $11,987 | $12,564 | $13,168 | $13,800 | $14,464 | $15,159 |
| Cash Invested | $197,904 | $208,317 | $219,231 | $230,669 | $242,657 | $255,221 | $268,389 | $282,190 | $296,654 | $311,813 |
| Rental Cash Flows | ||||||||||
| Rent and other income | $12,489 | $21,948 | $22,891 | $23,876 | $24,902 | $25,973 | $27,090 | $28,255 | $29,470 | $30,737 |
| Operating Expenses | -$5,135 | -$8,933 | -$9,158 | -$9,390 | -$9,629 | -$9,874 | -$10,127 | -$10,387 | -$10,655 | -$10,930 |
| Mortgage Payment | -$23,651 | -$40,545 | -$40,545 | -$40,545 | -$40,545 | -$40,545 | -$40,545 | -$40,545 | -$40,545 | -$40,545 |
| Net Cash Flow | -$16,297 | -$27,530 | -$26,812 | -$26,059 | -$25,271 | -$24,446 | -$23,581 | -$22,677 | -$21,729 | -$20,738 |
| Returns | ||||||||||
| Property Price Appreciation | $40,699 | $42,734 | $44,871 | $47,114 | $49,470 | $51,944 | $54,541 | $57,268 | $60,131 | $63,138 |
| Mortgage Paydown | $5,852 | $10,413 | $10,913 | $11,438 | $11,987 | $12,564 | $13,168 | $13,800 | $14,464 | $15,159 |
| Net Cash Flow | -$16,297 | -$27,530 | -$26,812 | -$26,059 | -$25,271 | -$24,446 | -$23,581 | -$22,677 | -$21,729 | -$20,738 |
| Total Return | $30,254 | $25,616 | $28,972 | $32,493 | $36,186 | $40,062 | $44,127 | $48,392 | $52,866 | $57,559 |
| Cumulative Return | $30,254 | $55,871 | $84,843 | $117,337 | $153,524 | $193,586 | $237,713 | $286,105 | $338,971 | $396,531 |
| Investment Metrics | ||||||||||
| Cumulative ROI | 15.3% | 26.8% | 38.7% | 50.9% | 63.3% | 75.9% | 88.6% | 101.4% | 114.3% | 127.2% |
| Cash On Cash | -8.2% | -13.2% | -12.2% | -11.3% | -10.4% | -9.6% | -8.8% | -8.0% | -7.3% | -6.7% |
