1.0 Beds
1 Bath
468 sqft
MULTIMEDIA
| Mortgage | |
|---|---|
| Purchase Price | $ |
| Down Payment % | $94,598 |
| Mortgage Amount | $378,392 |
| Mortgage Payment % | $1,963 |
| Income | |
|---|---|
| Gross Rental Income | $ |
| Vacancy Rate % | $ |
| Other | $ |
| Gross Operating Income | $912 |
| Operating Expenses | |
| Management Fees % | $ |
| Property Tax | $ |
| Repair Reserve % | $ |
| Insurance | $ |
| Condo/Strata Fees | $ |
| Total Operating Expenses | $525 |
| Net Operating Income | $387 |
| Debt Service | |
| Mortgage Payment | $1,963 |
| Net Cash Flow | -$1,575 |
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Investments | ||||||||||
| Deposits | $47,296 | $11,824 | $35,473 | - | - | - | - | - | - | - |
| Closing Costs | - | - | $22,439 | - | - | - | - | - | - | - |
| Mortgage Paydown | - | - | $962 | $5,933 | $6,218 | $6,517 | $6,830 | $7,159 | $7,503 | $7,864 |
| Total | $47,296 | $11,824 | $58,874 | $5,933 | $6,218 | $6,517 | $6,830 | $7,159 | $7,503 | $7,864 |
| Cash Invested | $47,296 | $59,120 | $117,994 | $123,927 | $130,146 | $136,664 | $143,495 | $150,654 | $158,157 | $166,021 |
| Rental Cash Flows | ||||||||||
| Rent and other income | - | - | $1,825 | $11,029 | $11,503 | $11,998 | $12,514 | $13,052 | $13,613 | $14,199 |
| Operating Expenses | - | - | -$1,050 | -$6,326 | -$6,476 | -$6,630 | -$6,788 | -$6,951 | -$7,117 | -$7,289 |
| Mortgage Payment | - | - | -$3,926 | -$23,559 | -$23,559 | -$23,559 | -$23,559 | -$23,559 | -$23,559 | -$23,559 |
| Net Cash Flow | - | - | -$3,151 | -$18,856 | -$18,532 | -$18,191 | -$17,834 | -$17,458 | -$17,063 | -$16,649 |
| Returns | ||||||||||
| Property Price Appreciation | $23,649 | $24,831 | $26,073 | $27,377 | $28,746 | $30,183 | $31,692 | $33,277 | $34,941 | $36,688 |
| Mortgage Paydown | - | - | $962 | $5,933 | $6,218 | $6,517 | $6,830 | $7,159 | $7,503 | $7,864 |
| Net Cash Flow | - | - | -$3,151 | -$18,856 | -$18,532 | -$18,191 | -$17,834 | -$17,458 | -$17,063 | -$16,649 |
| Total Return | $23,649 | $24,831 | $23,883 | $14,453 | $16,432 | $18,509 | $20,689 | $22,978 | $25,380 | $27,902 |
| Cumulative Return | $23,649 | $48,481 | $72,365 | $86,819 | $103,251 | $121,760 | $142,450 | $165,428 | $190,809 | $218,711 |
| Investment Metrics | ||||||||||
| Cumulative ROI | 50.0% | 82.0% | 61.3% | 70.1% | 79.3% | 89.1% | 99.3% | 109.8% | 120.6% | 131.7% |
| Cash On Cash | - | - | -2.7% | -15.2% | -14.2% | -13.3% | -12.4% | -11.6% | -10.8% | -10.0% |
-2.78%
Price change (1 year)
39.06%
Price change (5 years)
-3.23%
Price change (1 year)
38.27%
Price change (5 years)
