3.0 Beds
2 Baths
861 sqft
MULTIMEDIA
| Mortgage | |
|---|---|
| Purchase Price | $ |
| Down Payment % | $195,000 |
| Mortgage Amount | $780,000 |
| Mortgage Payment % | $4,047 |
| Income | |
|---|---|
| Gross Rental Income | $ |
| Vacancy Rate % | $ |
| Other | $ |
| Gross Operating Income | $2,505 |
| Operating Expenses | |
| Management Fees % | $ |
| Property Tax | $ |
| Repair Reserve % | $ |
| Insurance | $ |
| Condo/Strata Fees | $ |
| Total Operating Expenses | $983 |
| Net Operating Income | $1,522 |
| Debt Service | |
| Mortgage Payment | $4,047 |
| Net Cash Flow | -$2,525 |
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Investments | ||||||||||
| Deposits | $78,000 | $19,500 | $9,750 | - | - | - | - | - | - | - |
| Closing Costs | - | - | - | $120,225 | - | - | - | - | - | - |
| Mortgage Paydown | - | - | - | $11,102 | $12,669 | $13,278 | $13,916 | $14,585 | $15,286 | $16,021 |
| Total | $78,000 | $19,500 | $9,750 | $131,327 | $12,669 | $13,278 | $13,916 | $14,585 | $15,286 | $16,021 |
| Cash Invested | $78,000 | $97,500 | $107,250 | $238,577 | $251,247 | $264,525 | $278,442 | $293,028 | $308,314 | $324,336 |
| Rental Cash Flows | ||||||||||
| Rent and other income | - | - | - | $27,560 | $31,251 | $32,595 | $33,996 | $35,458 | $36,983 | $38,573 |
| Operating Expenses | - | - | - | -$10,818 | -$12,076 | -$12,384 | -$12,702 | -$13,028 | -$13,365 | -$13,711 |
| Mortgage Payment | - | - | - | -$44,518 | -$48,565 | -$48,565 | -$48,565 | -$48,565 | -$48,565 | -$48,565 |
| Net Cash Flow | - | - | - | -$27,775 | -$29,390 | -$28,354 | -$27,270 | -$26,135 | -$24,946 | -$23,702 |
| Returns | ||||||||||
| Property Price Appreciation | $48,750 | $51,187 | $53,746 | $56,434 | $59,255 | $62,218 | $65,329 | $68,596 | $72,025 | $75,627 |
| Mortgage Paydown | - | - | - | $11,102 | $12,669 | $13,278 | $13,916 | $14,585 | $15,286 | $16,021 |
| Net Cash Flow | - | - | - | -$27,775 | -$29,390 | -$28,354 | -$27,270 | -$26,135 | -$24,946 | -$23,702 |
| Total Return | $48,750 | $51,187 | $53,746 | $39,761 | $42,534 | $47,142 | $51,975 | $57,046 | $62,365 | $67,945 |
| Cumulative Return | $48,750 | $99,937 | $153,684 | $193,445 | $235,980 | $283,123 | $335,098 | $392,145 | $454,511 | $522,456 |
| Investment Metrics | ||||||||||
| Cumulative ROI | 62.5% | 102.5% | 143.3% | 81.1% | 93.9% | 107.0% | 120.3% | 133.8% | 147.4% | 161.1% |
| Cash On Cash | - | - | - | -11.6% | -11.7% | -10.7% | -9.8% | -8.9% | -8.1% | -7.3% |
3.88%
Price change (1 year)
58.26%
Price change (5 years)
