2.0 Beds
2 Baths
632 sqft
| Mortgage | |
|---|---|
| Purchase Price | $ |
| Down Payment % | $154,798 |
| Mortgage Amount | $619,192 |
| Mortgage Payment % | $3,212 |
| Income | |
|---|---|
| Gross Rental Income | $ |
| Vacancy Rate % | $ |
| Other | $ |
| Gross Operating Income | $1,540 |
| Operating Expenses | |
| Management Fees % | $ |
| Property Tax | $ |
| Repair Reserve % | $ |
| Insurance | $ |
| Condo/Strata Fees | $ |
| Total Operating Expenses | $708 |
| Net Operating Income | $832 |
| Debt Service | |
| Mortgage Payment | $3,212 |
| Net Cash Flow | -$2,380 |
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Investments | ||||||||||
| Deposits | $96,746 | $19,349 | $38,699 | - | - | - | - | - | - | - |
| Closing Costs | - | - | $28,458 | - | - | - | - | - | - | - |
| Mortgage Paydown | - | - | $3,959 | $9,824 | $10,296 | $10,791 | $11,309 | $11,853 | $12,423 | $13,020 |
| Total | $96,746 | $19,349 | $71,116 | $9,824 | $10,296 | $10,791 | $11,309 | $11,853 | $12,423 | $13,020 |
| Cash Invested | $96,746 | $116,095 | $187,211 | $197,035 | $207,331 | $218,123 | $229,433 | $241,286 | $253,710 | $266,730 |
| Rental Cash Flows | ||||||||||
| Rent and other income | - | - | $7,702 | $18,817 | $19,626 | $20,470 | $21,350 | $22,268 | $23,226 | $24,224 |
| Operating Expenses | - | - | -$3,540 | -$8,584 | -$8,795 | -$9,013 | -$9,237 | -$9,467 | -$9,703 | -$9,947 |
| Mortgage Payment | - | - | -$16,063 | -$38,552 | -$38,552 | -$38,552 | -$38,552 | -$38,552 | -$38,552 | -$38,552 |
| Net Cash Flow | - | - | -$11,901 | -$28,319 | -$27,722 | -$27,095 | -$26,439 | -$25,751 | -$25,030 | -$24,275 |
| Returns | ||||||||||
| Property Price Appreciation | $38,699 | $40,634 | $42,666 | $44,799 | $47,039 | $49,391 | $51,861 | $54,454 | $57,176 | $60,035 |
| Mortgage Paydown | - | - | $3,959 | $9,824 | $10,296 | $10,791 | $11,309 | $11,853 | $12,423 | $13,020 |
| Net Cash Flow | - | - | -$11,901 | -$28,319 | -$27,722 | -$27,095 | -$26,439 | -$25,751 | -$25,030 | -$24,275 |
| Total Return | $38,699 | $40,634 | $34,723 | $26,304 | $29,613 | $33,086 | $36,731 | $40,556 | $44,569 | $48,781 |
| Cumulative Return | $38,699 | $79,333 | $114,057 | $140,361 | $169,975 | $203,062 | $239,794 | $280,350 | $324,920 | $373,701 |
| Investment Metrics | ||||||||||
| Cumulative ROI | 40.0% | 68.3% | 60.9% | 71.2% | 82.0% | 93.1% | 104.5% | 116.2% | 128.1% | 140.1% |
| Cash On Cash | - | - | -6.4% | -14.4% | -13.4% | -12.4% | -11.5% | -10.7% | -9.9% | -9.1% |
1.81%
Price change (1 year)
37.71%
Price change (5 years)
1.79%
Price change (1 year)
37.65%
Price change (5 years)
