1.5 Beds
2 Baths
590 sqft
| Mortgage | |
|---|---|
| Purchase Price | $ |
| Down Payment % | $155,580 |
| Mortgage Amount | $622,320 |
| Mortgage Payment % | $3,228 |
| Income | |
|---|---|
| Gross Rental Income | $ |
| Vacancy Rate % | $ |
| Other | $ |
| Gross Operating Income | $1,716 |
| Operating Expenses | |
| Management Fees % | $ |
| Property Tax | $ |
| Repair Reserve % | $ |
| Insurance | $ |
| Condo/Strata Fees | $ |
| Total Operating Expenses | $730 |
| Net Operating Income | $986 |
| Debt Service | |
| Mortgage Payment | $3,228 |
| Net Cash Flow | -$2,242 |
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Investments | ||||||||||
| Deposits | $77,790 | $77,790 | - | - | - | - | - | - | - | - |
| Closing Costs | $28,533 | - | - | - | - | - | - | - | - | - |
| Mortgage Paydown | $789 | $9,720 | $10,187 | $10,677 | $11,190 | $11,728 | $12,292 | $12,883 | $13,502 | $14,151 |
| Total | $107,112 | $87,510 | $10,187 | $10,677 | $11,190 | $11,728 | $12,292 | $12,883 | $13,502 | $14,151 |
| Cash Invested | $107,112 | $194,623 | $204,810 | $215,488 | $226,679 | $238,407 | $250,699 | $263,582 | $277,085 | $291,236 |
| Rental Cash Flows | ||||||||||
| Rent and other income | $1,716 | $20,676 | $21,565 | $22,493 | $23,460 | $24,469 | $25,521 | $26,618 | $27,763 | $28,957 |
| Operating Expenses | -$730 | -$8,789 | -$9,008 | -$9,235 | -$9,467 | -$9,707 | -$9,953 | -$10,207 | -$10,468 | -$10,736 |
| Mortgage Payment | -$3,228 | -$38,747 | -$38,747 | -$38,747 | -$38,747 | -$38,747 | -$38,747 | -$38,747 | -$38,747 | -$38,747 |
| Net Cash Flow | -$2,242 | -$26,859 | -$26,190 | -$25,489 | -$24,755 | -$23,985 | -$23,179 | -$22,336 | -$21,452 | -$20,527 |
| Returns | ||||||||||
| Property Price Appreciation | $38,895 | $40,839 | $42,881 | $45,025 | $47,277 | $49,640 | $52,123 | $54,729 | $57,465 | $60,338 |
| Mortgage Paydown | $789 | $9,720 | $10,187 | $10,677 | $11,190 | $11,728 | $12,292 | $12,883 | $13,502 | $14,151 |
| Net Cash Flow | -$2,242 | -$26,859 | -$26,190 | -$25,489 | -$24,755 | -$23,985 | -$23,179 | -$22,336 | -$21,452 | -$20,527 |
| Total Return | $37,441 | $23,700 | $26,878 | $30,213 | $33,712 | $37,383 | $41,235 | $45,276 | $49,515 | $53,962 |
| Cumulative Return | $37,441 | $61,142 | $88,020 | $118,234 | $151,946 | $189,330 | $230,565 | $275,842 | $325,357 | $379,320 |
| Investment Metrics | ||||||||||
| Cumulative ROI | 35.0% | 31.4% | 43.0% | 54.9% | 67.0% | 79.4% | 92.0% | 104.7% | 117.4% | 130.2% |
| Cash On Cash | -2.1% | -13.8% | -12.8% | -11.8% | -10.9% | -10.1% | -9.2% | -8.5% | -7.7% | -7.0% |
-0.63%
Price change (1 year)
32.59%
Price change (5 years)
3.84%
Price change (1 year)
39.05%
Price change (5 years)
