1.0 Beds
2 Baths
457 sqft
MULTIMEDIA
| Mortgage | |
|---|---|
| Purchase Price | $ |
| Down Payment % | $135,600 |
| Mortgage Amount | $542,400 |
| Mortgage Payment % | $2,814 |
| Income | |
|---|---|
| Gross Rental Income | $ |
| Vacancy Rate % | $ |
| Other | $ |
| Gross Operating Income | $891 |
| Operating Expenses | |
| Management Fees % | $ |
| Property Tax | $ |
| Repair Reserve % | $ |
| Insurance | $ |
| Condo/Strata Fees | $ |
| Total Operating Expenses | $516 |
| Net Operating Income | $374 |
| Debt Service | |
| Mortgage Payment | $2,814 |
| Net Cash Flow | -$2,439 |
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Investments | ||||||||||
| Deposits | $33,900 | $6,780 | - | - | - | - | - | - | - | - |
| Closing Costs | - | $121,455 | - | - | - | - | - | - | - | - |
| Mortgage Paydown | - | $7,004 | $8,775 | $9,197 | $9,639 | $10,103 | $10,588 | $11,097 | $11,630 | $12,190 |
| Total | $33,900 | $135,239 | $8,775 | $9,197 | $9,639 | $10,103 | $10,588 | $11,097 | $11,630 | $12,190 |
| Cash Invested | $33,900 | $169,139 | $177,915 | $187,113 | $196,753 | $206,856 | $217,444 | $228,542 | $240,173 | $252,363 |
| Rental Cash Flows | ||||||||||
| Rent and other income | - | $8,911 | $11,076 | $11,553 | $12,050 | $12,568 | $13,108 | $13,672 | $14,260 | $14,873 |
| Operating Expenses | - | -$5,163 | -$6,318 | -$6,467 | -$6,621 | -$6,779 | -$6,942 | -$7,108 | -$7,279 | -$7,455 |
| Mortgage Payment | - | -$28,142 | -$33,771 | -$33,771 | -$33,771 | -$33,771 | -$33,771 | -$33,771 | -$33,771 | -$33,771 |
| Net Cash Flow | - | -$24,394 | -$29,012 | -$28,686 | -$28,343 | -$27,983 | -$27,604 | -$27,207 | -$26,791 | -$26,353 |
| Returns | ||||||||||
| Property Price Appreciation | $33,900 | $35,594 | $37,374 | $39,243 | $41,205 | $43,265 | $45,429 | $47,700 | $50,085 | $52,590 |
| Mortgage Paydown | - | $7,004 | $8,775 | $9,197 | $9,639 | $10,103 | $10,588 | $11,097 | $11,630 | $12,190 |
| Net Cash Flow | - | -$24,394 | -$29,012 | -$28,686 | -$28,343 | -$27,983 | -$27,604 | -$27,207 | -$26,791 | -$26,353 |
| Total Return | $33,900 | $18,205 | $17,138 | $19,755 | $22,502 | $25,385 | $28,413 | $31,590 | $34,925 | $38,426 |
| Cumulative Return | $33,900 | $52,105 | $69,243 | $88,998 | $111,500 | $136,886 | $165,299 | $196,890 | $231,815 | $270,241 |
| Investment Metrics | ||||||||||
| Cumulative ROI | 100.0% | 30.8% | 38.9% | 47.6% | 56.7% | 66.2% | 76.0% | 86.2% | 96.5% | 107.1% |
| Cash On Cash | - | -14.4% | -16.3% | -15.3% | -14.4% | -13.5% | -12.7% | -11.9% | -11.2% | -10.4% |
3.88%
Price change (1 year)
58.26%
Price change (5 years)
