2.0 Beds
1 Bath
713 sqft
| Mortgage | |
|---|---|
| Purchase Price | $ |
| Down Payment % | $148,580 |
| Mortgage Amount | $594,320 |
| Mortgage Payment % | $3,083 |
| Income | |
|---|---|
| Gross Rental Income | $ |
| Vacancy Rate % | $ |
| Other | $ |
| Gross Operating Income | $1,737 |
| Operating Expenses | |
| Management Fees % | $ |
| Property Tax | $ |
| Repair Reserve % | $ |
| Insurance | $ |
| Condo/Strata Fees | $ |
| Total Operating Expenses | $837 |
| Net Operating Income | $900 |
| Debt Service | |
| Mortgage Payment | $3,083 |
| Net Cash Flow | -$2,183 |
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Investments | ||||||||||
| Deposits | $10,000 | $37,145 | - | - | - | - | - | - | - | - |
| Closing Costs | - | $129,268 | - | - | - | - | - | - | - | - |
| Mortgage Paydown | - | $3,800 | $9,429 | $9,882 | $10,357 | $10,855 | $11,377 | $11,924 | $12,497 | $13,098 |
| Total | $10,000 | $170,213 | $9,429 | $9,882 | $10,357 | $10,855 | $11,377 | $11,924 | $12,497 | $13,098 |
| Cash Invested | $10,000 | $180,213 | $189,642 | $199,525 | $209,883 | $220,739 | $232,116 | $244,041 | $256,538 | $269,636 |
| Rental Cash Flows | ||||||||||
| Rent and other income | - | $8,689 | $21,228 | $22,141 | $23,093 | $24,086 | $25,122 | $26,202 | $27,329 | $28,504 |
| Operating Expenses | - | -$4,186 | -$10,150 | -$10,399 | -$10,654 | -$10,916 | -$11,185 | -$11,462 | -$11,747 | -$12,040 |
| Mortgage Payment | - | -$15,418 | -$37,004 | -$37,004 | -$37,004 | -$37,004 | -$37,004 | -$37,004 | -$37,004 | -$37,004 |
| Net Cash Flow | - | -$10,915 | -$25,926 | -$25,261 | -$24,564 | -$23,833 | -$23,067 | -$22,263 | -$21,422 | -$20,539 |
| Returns | ||||||||||
| Property Price Appreciation | $37,145 | $39,002 | $40,952 | $42,999 | $45,149 | $47,407 | $49,777 | $52,266 | $54,880 | $57,624 |
| Mortgage Paydown | - | $3,800 | $9,429 | $9,882 | $10,357 | $10,855 | $11,377 | $11,924 | $12,497 | $13,098 |
| Net Cash Flow | - | -$10,915 | -$25,926 | -$25,261 | -$24,564 | -$23,833 | -$23,067 | -$22,263 | -$21,422 | -$20,539 |
| Total Return | $37,145 | $31,886 | $24,455 | $27,621 | $30,943 | $34,429 | $38,088 | $41,927 | $45,955 | $50,182 |
| Cumulative Return | $37,145 | $69,031 | $93,487 | $121,108 | $152,052 | $186,482 | $224,570 | $266,497 | $312,453 | $362,635 |
| Investment Metrics | ||||||||||
| Cumulative ROI | 371.5% | 38.3% | 49.3% | 60.7% | 72.4% | 84.5% | 96.7% | 109.2% | 121.8% | 134.5% |
| Cash On Cash | - | -6.1% | -13.7% | -12.7% | -11.7% | -10.8% | -9.9% | -9.1% | -8.4% | -7.6% |
-3.73%
Price change (1 year)
33.4%
Price change (5 years)
