1.0 Beds
1 Bath
535 sqft
MULTIMEDIA
| Mortgage | |
|---|---|
| Purchase Price | $ |
| Down Payment % | $124,800 |
| Mortgage Amount | $499,200 |
| Mortgage Payment % | $2,590 |
| Income | |
|---|---|
| Gross Rental Income | $ |
| Vacancy Rate % | $ |
| Other | $ |
| Gross Operating Income | $1,043 |
| Operating Expenses | |
| Management Fees % | $ |
| Property Tax | $ |
| Repair Reserve % | $ |
| Insurance | $ |
| Condo/Strata Fees | $ |
| Total Operating Expenses | $567 |
| Net Operating Income | $475 |
| Debt Service | |
| Mortgage Payment | $2,590 |
| Net Cash Flow | -$2,114 |
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Investments | ||||||||||
| Deposits | $49,920 | $12,480 | $6,240 | - | - | - | - | - | - | - |
| Closing Costs | - | - | - | $81,615 | - | - | - | - | - | - |
| Mortgage Paydown | - | - | - | $7,105 | $8,108 | $8,498 | $8,906 | $9,334 | $9,783 | $10,253 |
| Total | $49,920 | $12,480 | $6,240 | $88,720 | $8,108 | $8,498 | $8,906 | $9,334 | $9,783 | $10,253 |
| Cash Invested | $49,920 | $62,400 | $68,640 | $157,360 | $165,469 | $173,967 | $182,874 | $192,209 | $201,992 | $212,246 |
| Rental Cash Flows | ||||||||||
| Rent and other income | - | - | - | $11,475 | $13,012 | $13,571 | $14,155 | $14,764 | $15,399 | $16,061 |
| Operating Expenses | - | - | - | -$6,247 | -$6,964 | -$7,131 | -$7,303 | -$7,479 | -$7,660 | -$7,846 |
| Mortgage Payment | - | - | - | -$28,491 | -$31,081 | -$31,081 | -$31,081 | -$31,081 | -$31,081 | -$31,081 |
| Net Cash Flow | - | - | - | -$23,263 | -$25,033 | -$24,641 | -$24,229 | -$23,796 | -$23,342 | -$22,866 |
| Returns | ||||||||||
| Property Price Appreciation | $31,200 | $32,759 | $34,398 | $36,117 | $37,923 | $39,819 | $41,810 | $43,901 | $46,096 | $48,401 |
| Mortgage Paydown | - | - | - | $7,105 | $8,108 | $8,498 | $8,906 | $9,334 | $9,783 | $10,253 |
| Net Cash Flow | - | - | - | -$23,263 | -$25,033 | -$24,641 | -$24,229 | -$23,796 | -$23,342 | -$22,866 |
| Total Return | $31,200 | $32,759 | $34,398 | $19,960 | $20,998 | $23,676 | $26,488 | $29,439 | $32,537 | $35,788 |
| Cumulative Return | $31,200 | $63,960 | $98,358 | $118,318 | $139,316 | $162,993 | $189,482 | $218,922 | $251,459 | $287,248 |
| Investment Metrics | ||||||||||
| Cumulative ROI | 62.5% | 102.5% | 143.3% | 75.2% | 84.2% | 93.7% | 103.6% | 113.9% | 124.5% | 135.3% |
| Cash On Cash | - | - | - | -14.8% | -15.1% | -14.2% | -13.2% | -12.4% | -11.6% | -10.8% |
4.82%
Price change (1 year)
47.2%
Price change (5 years)
4.54%
Price change (1 year)
44.01%
Price change (5 years)
