1.0 Beds
1 Bath
471 sqft
MULTIMEDIA
| Mortgage | |
|---|---|
| Purchase Price | $ |
| Down Payment % | $94,998 |
| Mortgage Amount | $379,992 |
| Mortgage Payment % | $1,971 |
| Income | |
|---|---|
| Gross Rental Income | $ |
| Vacancy Rate % | $ |
| Other | $ |
| Gross Operating Income | $918 |
| Operating Expenses | |
| Management Fees % | $ |
| Property Tax | $ |
| Repair Reserve % | $ |
| Insurance | $ |
| Condo/Strata Fees | $ |
| Total Operating Expenses | $527 |
| Net Operating Income | $390 |
| Debt Service | |
| Mortgage Payment | $1,971 |
| Net Cash Flow | -$1,580 |
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Investments | ||||||||||
| Deposits | $47,496 | $11,874 | $35,623 | - | - | - | - | - | - | - |
| Closing Costs | - | - | $22,479 | - | - | - | - | - | - | - |
| Mortgage Paydown | - | - | $966 | $5,958 | $6,245 | $6,545 | $6,859 | $7,189 | $7,535 | $7,897 |
| Total | $47,496 | $11,874 | $59,068 | $5,958 | $6,245 | $6,545 | $6,859 | $7,189 | $7,535 | $7,897 |
| Cash Invested | $47,496 | $59,370 | $118,438 | $124,396 | $130,642 | $137,187 | $144,047 | $151,236 | $158,771 | $166,669 |
| Rental Cash Flows | ||||||||||
| Rent and other income | - | - | $1,836 | $11,100 | $11,577 | $12,075 | $12,594 | $13,136 | $13,701 | $14,290 |
| Operating Expenses | - | - | -$1,055 | -$6,358 | -$6,508 | -$6,663 | -$6,822 | -$6,985 | -$7,153 | -$7,325 |
| Mortgage Payment | - | - | -$3,943 | -$23,659 | -$23,659 | -$23,659 | -$23,659 | -$23,659 | -$23,659 | -$23,659 |
| Net Cash Flow | - | - | -$3,161 | -$18,917 | -$18,590 | -$18,247 | -$17,887 | -$17,508 | -$17,111 | -$16,694 |
| Returns | ||||||||||
| Property Price Appreciation | $23,749 | $24,936 | $26,183 | $27,493 | $28,867 | $30,311 | $31,826 | $33,417 | $35,088 | $36,843 |
| Mortgage Paydown | - | - | $966 | $5,958 | $6,245 | $6,545 | $6,859 | $7,189 | $7,535 | $7,897 |
| Net Cash Flow | - | - | -$3,161 | -$18,917 | -$18,590 | -$18,247 | -$17,887 | -$17,508 | -$17,111 | -$16,694 |
| Total Return | $23,749 | $24,936 | $23,988 | $14,534 | $16,522 | $18,608 | $20,799 | $23,098 | $25,512 | $28,045 |
| Cumulative Return | $23,749 | $48,686 | $72,674 | $87,209 | $103,731 | $122,339 | $143,138 | $166,237 | $191,749 | $219,795 |
| Investment Metrics | ||||||||||
| Cumulative ROI | 50.0% | 82.0% | 61.4% | 70.1% | 79.4% | 89.2% | 99.4% | 109.9% | 120.8% | 131.9% |
| 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)
