300 sqft
MULTIMEDIA
| Mortgage | |
|---|---|
| Purchase Price | $ |
| Down Payment % | $80,198 |
| Mortgage Amount | $320,792 |
| Mortgage Payment % | $1,664 |
| Income | |
|---|---|
| Gross Rental Income | $ |
| Vacancy Rate % | $ |
| Other | $ |
| Gross Operating Income | $438 |
| Operating Expenses | |
| Management Fees % | $ |
| Property Tax | $ |
| Repair Reserve % | $ |
| Insurance | $ |
| Condo/Strata Fees | $ |
| Total Operating Expenses | $347 |
| Net Operating Income | $91 |
| Debt Service | |
| Mortgage Payment | $1,664 |
| Net Cash Flow | -$1,573 |
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Investments | ||||||||||
| Deposits | $40,096 | $10,024 | $30,073 | - | - | - | - | - | - | - |
| Closing Costs | - | - | $20,999 | - | - | - | - | - | - | - |
| Mortgage Paydown | - | - | $815 | $5,030 | $5,272 | $5,525 | $5,791 | $6,069 | $6,361 | $6,666 |
| Total | $40,096 | $10,024 | $51,887 | $5,030 | $5,272 | $5,525 | $5,791 | $6,069 | $6,361 | $6,666 |
| Cash Invested | $40,096 | $50,120 | $102,007 | $107,038 | $112,310 | $117,835 | $123,626 | $129,696 | $136,057 | $142,724 |
| Rental Cash Flows | ||||||||||
| Rent and other income | - | - | $877 | $5,302 | $5,530 | $5,768 | $6,016 | $6,275 | $6,545 | $6,826 |
| Operating Expenses | - | - | -$695 | -$4,185 | -$4,280 | -$4,378 | -$4,477 | -$4,580 | -$4,685 | -$4,792 |
| Mortgage Payment | - | - | -$3,328 | -$19,973 | -$19,973 | -$19,973 | -$19,973 | -$19,973 | -$19,973 | -$19,973 |
| Net Cash Flow | - | - | -$3,146 | -$18,856 | -$18,723 | -$18,583 | -$18,434 | -$18,278 | -$18,113 | -$17,939 |
| Returns | ||||||||||
| Property Price Appreciation | $20,049 | $21,051 | $22,104 | $23,209 | $24,370 | $25,588 | $26,868 | $28,211 | $29,622 | $31,103 |
| Mortgage Paydown | - | - | $815 | $5,030 | $5,272 | $5,525 | $5,791 | $6,069 | $6,361 | $6,666 |
| Net Cash Flow | - | - | -$3,146 | -$18,856 | -$18,723 | -$18,583 | -$18,434 | -$18,278 | -$18,113 | -$17,939 |
| Total Return | $20,049 | $21,051 | $19,773 | $9,383 | $10,918 | $12,531 | $14,224 | $16,002 | $17,869 | $19,830 |
| Cumulative Return | $20,049 | $41,101 | $60,875 | $70,258 | $81,177 | $93,709 | $107,933 | $123,936 | $141,806 | $161,637 |
| Investment Metrics | ||||||||||
| Cumulative ROI | 50.0% | 82.0% | 59.7% | 65.6% | 72.3% | 79.5% | 87.3% | 95.6% | 104.2% | 113.3% |
| Cash On Cash | - | - | -3.1% | -17.6% | -16.7% | -15.8% | -14.9% | -14.1% | -13.3% | -12.6% |
-2.78%
Price change (1 year)
39.06%
Price change (5 years)
-3.23%
Price change (1 year)
38.27%
Price change (5 years)
