3.0 Beds
2 Baths
859 sqft
MULTIMEDIA
| Mortgage | |
|---|---|
| Purchase Price | $ |
| Down Payment % | $194,000 |
| Mortgage Amount | $776,000 |
| Mortgage Payment % | $4,026 |
| Income | |
|---|---|
| Gross Rental Income | $ |
| Vacancy Rate % | $ |
| Other | $ |
| Gross Operating Income | $2,499 |
| Operating Expenses | |
| Management Fees % | $ |
| Property Tax | $ |
| Repair Reserve % | $ |
| Insurance | $ |
| Condo/Strata Fees | $ |
| Total Operating Expenses | $972 |
| Net Operating Income | $1,527 |
| Debt Service | |
| Mortgage Payment | $4,026 |
| Net Cash Flow | -$2,498 |
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Investments | ||||||||||
| Deposits | $48,500 | $9,700 | - | - | - | - | - | - | - | - |
| Closing Costs | - | $168,175 | - | - | - | - | - | - | - | - |
| Mortgage Paydown | - | $10,021 | $12,555 | $13,158 | $13,791 | $14,454 | $15,148 | $15,877 | $16,640 | $17,439 |
| Total | $48,500 | $187,896 | $12,555 | $13,158 | $13,791 | $14,454 | $15,148 | $15,877 | $16,640 | $17,439 |
| Cash Invested | $48,500 | $236,396 | $248,952 | $262,111 | $275,902 | $290,356 | $305,505 | $321,382 | $338,022 | $355,462 |
| Rental Cash Flows | ||||||||||
| Rent and other income | - | $24,996 | $31,071 | $32,407 | $33,800 | $35,254 | $36,770 | $38,351 | $40,000 | $41,720 |
| Operating Expenses | - | -$9,721 | -$11,913 | -$12,218 | -$12,531 | -$12,854 | -$13,186 | -$13,528 | -$13,881 | -$14,244 |
| Mortgage Payment | - | -$40,263 | -$48,316 | -$48,316 | -$48,316 | -$48,316 | -$48,316 | -$48,316 | -$48,316 | -$48,316 |
| Net Cash Flow | - | -$24,988 | -$29,158 | -$28,127 | -$27,047 | -$25,916 | -$24,732 | -$23,493 | -$22,197 | -$20,840 |
| Returns | ||||||||||
| Property Price Appreciation | $48,500 | $50,924 | $53,471 | $56,144 | $58,952 | $61,899 | $64,994 | $68,244 | $71,656 | $75,239 |
| Mortgage Paydown | - | $10,021 | $12,555 | $13,158 | $13,791 | $14,454 | $15,148 | $15,877 | $16,640 | $17,439 |
| Net Cash Flow | - | -$24,988 | -$29,158 | -$28,127 | -$27,047 | -$25,916 | -$24,732 | -$23,493 | -$22,197 | -$20,840 |
| Total Return | $48,500 | $35,958 | $36,868 | $41,176 | $45,696 | $50,437 | $55,410 | $60,627 | $66,099 | $71,839 |
| Cumulative Return | $48,500 | $84,458 | $121,327 | $162,503 | $208,200 | $258,637 | $314,048 | $374,675 | $440,775 | $512,614 |
| Investment Metrics | ||||||||||
| Cumulative ROI | 100.0% | 35.7% | 48.7% | 62.0% | 75.5% | 89.1% | 102.8% | 116.6% | 130.4% | 144.2% |
| Cash On Cash | - | -10.6% | -11.7% | -10.7% | -9.8% | -8.9% | -8.1% | -7.3% | -6.6% | -5.9% |
3.88%
Price change (1 year)
58.26%
Price change (5 years)
