2.0 Beds
2 Baths
780 sqft
MULTIMEDIA
| Mortgage | |
|---|---|
| Purchase Price | $ |
| Down Payment % | $179,798 |
| Mortgage Amount | $719,192 |
| Mortgage Payment % | $3,731 |
| Income | |
|---|---|
| Gross Rental Income | $ |
| Vacancy Rate % | $ |
| Other | $ |
| Gross Operating Income | $1,901 |
| Operating Expenses | |
| Management Fees % | $ |
| Property Tax | $ |
| Repair Reserve % | $ |
| Insurance | $ |
| Condo/Strata Fees | $ |
| Total Operating Expenses | $906 |
| Net Operating Income | $994 |
| Debt Service | |
| Mortgage Payment | $3,731 |
| Net Cash Flow | -$2,736 |
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Investments | ||||||||||
| Deposits | $89,897 | $44,949 | - | - | - | - | - | - | - | - |
| Closing Costs | - | $75,906 | - | - | - | - | - | - | - | - |
| Mortgage Paydown | - | $8,342 | $11,590 | $12,147 | $12,731 | $13,343 | $13,985 | $14,657 | $15,361 | $16,100 |
| Total | $89,897 | $129,197 | $11,590 | $12,147 | $12,731 | $13,343 | $13,985 | $14,657 | $15,361 | $16,100 |
| Cash Invested | $89,897 | $219,094 | $230,685 | $242,833 | $255,565 | $268,909 | $282,894 | $297,551 | $312,913 | $329,013 |
| Rental Cash Flows | ||||||||||
| Rent and other income | - | $17,111 | $23,550 | $24,563 | $25,619 | $26,721 | $27,870 | $29,068 | $30,318 | $31,622 |
| Operating Expenses | - | -$8,158 | -$11,077 | -$11,349 | -$11,628 | -$11,915 | -$12,210 | -$12,513 | -$12,825 | -$13,146 |
| Mortgage Payment | - | -$33,584 | -$44,779 | -$44,779 | -$44,779 | -$44,779 | -$44,779 | -$44,779 | -$44,779 | -$44,779 |
| Net Cash Flow | - | -$24,631 | -$32,305 | -$31,564 | -$30,787 | -$29,972 | -$29,118 | -$28,223 | -$27,285 | -$26,303 |
| Returns | ||||||||||
| Property Price Appreciation | $44,949 | $47,196 | $49,556 | $52,034 | $54,636 | $57,368 | $60,236 | $63,248 | $66,410 | $69,731 |
| Mortgage Paydown | - | $8,342 | $11,590 | $12,147 | $12,731 | $13,343 | $13,985 | $14,657 | $15,361 | $16,100 |
| Net Cash Flow | - | -$24,631 | -$32,305 | -$31,564 | -$30,787 | -$29,972 | -$29,118 | -$28,223 | -$27,285 | -$26,303 |
| Total Return | $44,949 | $30,908 | $28,841 | $32,617 | $36,580 | $40,739 | $45,102 | $49,681 | $54,486 | $59,528 |
| Cumulative Return | $44,949 | $75,857 | $104,699 | $137,317 | $173,898 | $214,637 | $259,740 | $309,422 | $363,909 | $423,437 |
| Investment Metrics | ||||||||||
| Cumulative ROI | 50.0% | 34.6% | 45.4% | 56.5% | 68.0% | 79.8% | 91.8% | 104.0% | 116.3% | 128.7% |
| Cash On Cash | - | -11.2% | -14.0% | -13.0% | -12.0% | -11.1% | -10.3% | -9.5% | -8.7% | -8.0% |
-0.87%
Price change (1 year)
41.48%
Price change (5 years)
