2.0 Beds
2 Baths
737 sqft
MULTIMEDIA
| Mortgage | |
|---|---|
| Purchase Price | $ |
| Down Payment % | $167,800 |
| Mortgage Amount | $671,200 |
| Mortgage Payment % | $3,482 |
| Income | |
|---|---|
| Gross Rental Income | $ |
| Vacancy Rate % | $ |
| Other | $ |
| Gross Operating Income | $1,796 |
| Operating Expenses | |
| Management Fees % | $ |
| Property Tax | $ |
| Repair Reserve % | $ |
| Insurance | $ |
| Condo/Strata Fees | $ |
| Total Operating Expenses | $809 |
| Net Operating Income | $986 |
| Debt Service | |
| Mortgage Payment | $3,482 |
| Net Cash Flow | -$2,495 |
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Investments | ||||||||||
| Deposits | $67,120 | $16,780 | $8,390 | - | - | - | - | - | - | - |
| Closing Costs | - | - | - | $105,265 | - | - | - | - | - | - |
| Mortgage Paydown | - | - | - | $9,554 | $10,902 | $11,426 | $11,975 | $12,551 | $13,154 | $13,786 |
| Total | $67,120 | $16,780 | $8,390 | $114,819 | $10,902 | $11,426 | $11,975 | $12,551 | $13,154 | $13,786 |
| Cash Invested | $67,120 | $83,900 | $92,290 | $207,109 | $218,011 | $229,437 | $241,413 | $253,964 | $267,118 | $280,905 |
| Rental Cash Flows | ||||||||||
| Rent and other income | - | - | - | $19,760 | $22,406 | $23,370 | $24,375 | $25,423 | $26,516 | $27,656 |
| Operating Expenses | - | - | - | -$8,906 | -$9,935 | -$10,182 | -$10,435 | -$10,695 | -$10,963 | -$11,239 |
| Mortgage Payment | - | - | - | -$38,308 | -$41,790 | -$41,790 | -$41,790 | -$41,790 | -$41,790 | -$41,790 |
| Net Cash Flow | - | - | - | -$27,453 | -$29,319 | -$28,602 | -$27,851 | -$27,063 | -$26,238 | -$25,373 |
| Returns | ||||||||||
| Property Price Appreciation | $41,950 | $44,047 | $46,249 | $48,562 | $50,990 | $53,540 | $56,217 | $59,027 | $61,979 | $65,078 |
| Mortgage Paydown | - | - | - | $9,554 | $10,902 | $11,426 | $11,975 | $12,551 | $13,154 | $13,786 |
| Net Cash Flow | - | - | - | -$27,453 | -$29,319 | -$28,602 | -$27,851 | -$27,063 | -$26,238 | -$25,373 |
| Total Return | $41,950 | $44,047 | $46,249 | $30,662 | $32,572 | $36,363 | $40,341 | $44,515 | $48,895 | $53,491 |
| Cumulative Return | $41,950 | $85,997 | $132,247 | $162,910 | $195,482 | $231,846 | $272,188 | $316,703 | $365,599 | $419,090 |
| Investment Metrics | ||||||||||
| Cumulative ROI | 62.5% | 102.5% | 143.3% | 78.7% | 89.7% | 101.0% | 112.7% | 124.7% | 136.9% | 149.2% |
| Cash On Cash | - | - | - | -13.3% | -13.4% | -12.5% | -11.5% | -10.7% | -9.8% | -9.0% |
3.88%
Price change (1 year)
58.26%
Price change (5 years)
