1.0 Beds
1 Bath
525 sqft
MULTIMEDIA
| Mortgage | |
|---|---|
| Purchase Price | $ |
| Down Payment % | $121,800 |
| Mortgage Amount | $487,200 |
| Mortgage Payment % | $2,527 |
| Income | |
|---|---|
| Gross Rental Income | $ |
| Vacancy Rate % | $ |
| Other | $ |
| Gross Operating Income | $1,023 |
| Operating Expenses | |
| Management Fees % | $ |
| Property Tax | $ |
| Repair Reserve % | $ |
| Insurance | $ |
| Condo/Strata Fees | $ |
| Total Operating Expenses | $556 |
| Net Operating Income | $467 |
| Debt Service | |
| Mortgage Payment | $2,527 |
| Net Cash Flow | -$2,060 |
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Investments | ||||||||||
| Deposits | $48,720 | $12,180 | $6,090 | - | - | - | - | - | - | - |
| Closing Costs | - | - | - | $79,965 | - | - | - | - | - | - |
| Mortgage Paydown | - | - | - | $6,934 | $7,913 | $8,293 | $8,692 | $9,110 | $9,548 | $10,007 |
| Total | $48,720 | $12,180 | $6,090 | $86,899 | $7,913 | $8,293 | $8,692 | $9,110 | $9,548 | $10,007 |
| Cash Invested | $48,720 | $60,900 | $66,990 | $153,889 | $161,803 | $170,097 | $178,790 | $187,900 | $197,448 | $207,456 |
| Rental Cash Flows | ||||||||||
| Rent and other income | - | - | - | $11,261 | $12,769 | $13,318 | $13,891 | $14,488 | $15,111 | $15,761 |
| Operating Expenses | - | - | - | -$6,118 | -$6,821 | -$6,984 | -$7,152 | -$7,325 | -$7,502 | -$7,684 |
| Mortgage Payment | - | - | - | -$27,806 | -$30,334 | -$30,334 | -$30,334 | -$30,334 | -$30,334 | -$30,334 |
| Net Cash Flow | - | - | - | -$22,664 | -$24,386 | -$24,001 | -$23,596 | -$23,171 | -$22,725 | -$22,258 |
| Returns | ||||||||||
| Property Price Appreciation | $30,450 | $31,972 | $33,571 | $35,249 | $37,012 | $38,862 | $40,805 | $42,846 | $44,988 | $47,237 |
| Mortgage Paydown | - | - | - | $6,934 | $7,913 | $8,293 | $8,692 | $9,110 | $9,548 | $10,007 |
| Net Cash Flow | - | - | - | -$22,664 | -$24,386 | -$24,001 | -$23,596 | -$23,171 | -$22,725 | -$22,258 |
| Total Return | $30,450 | $31,972 | $33,571 | $19,520 | $20,539 | $23,155 | $25,902 | $28,785 | $31,810 | $34,986 |
| Cumulative Return | $30,450 | $62,422 | $95,993 | $115,514 | $136,053 | $159,208 | $185,111 | $213,896 | $245,707 | $280,694 |
| Investment Metrics | ||||||||||
| Cumulative ROI | 62.5% | 102.5% | 143.3% | 75.1% | 84.1% | 93.6% | 103.5% | 113.8% | 124.4% | 135.3% |
| Cash On Cash | - | - | - | -14.7% | -15.1% | -14.1% | -13.2% | -12.3% | -11.5% | -10.7% |
4.82%
Price change (1 year)
47.2%
Price change (5 years)
4.54%
Price change (1 year)
44.01%
Price change (5 years)
