2.0 Beds
2 Baths
737 sqft
MULTIMEDIA
| Mortgage | |
|---|---|
| Purchase Price | $ |
| Down Payment % | $174,200 |
| Mortgage Amount | $696,800 |
| Mortgage Payment % | $3,615 |
| Income | |
|---|---|
| Gross Rental Income | $ |
| Vacancy Rate % | $ |
| Other | $ |
| Gross Operating Income | $1,796 |
| Operating Expenses | |
| Management Fees % | $ |
| Property Tax | $ |
| Repair Reserve % | $ |
| Insurance | $ |
| Condo/Strata Fees | $ |
| Total Operating Expenses | $810 |
| Net Operating Income | $986 |
| Debt Service | |
| Mortgage Payment | $3,615 |
| Net Cash Flow | -$2,629 |
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Investments | ||||||||||
| Deposits | $43,550 | $8,710 | - | - | - | - | - | - | - | - |
| Closing Costs | - | $152,335 | - | - | - | - | - | - | - | - |
| Mortgage Paydown | - | $8,999 | $11,273 | $11,815 | $12,383 | $12,978 | $13,602 | $14,256 | $14,941 | $15,660 |
| Total | $43,550 | $170,044 | $11,273 | $11,815 | $12,383 | $12,978 | $13,602 | $14,256 | $14,941 | $15,660 |
| Cash Invested | $43,550 | $213,594 | $224,868 | $236,683 | $249,067 | $262,046 | $275,649 | $289,906 | $304,847 | $320,507 |
| Rental Cash Flows | ||||||||||
| Rent and other income | - | $17,964 | $22,329 | $23,289 | $24,291 | $25,335 | $26,425 | $27,561 | $28,746 | $29,982 |
| Operating Expenses | - | -$8,102 | -$9,923 | -$10,169 | -$10,422 | -$10,682 | -$10,949 | -$11,224 | -$11,507 | -$11,799 |
| Mortgage Payment | - | -$36,154 | -$43,384 | -$43,384 | -$43,384 | -$43,384 | -$43,384 | -$43,384 | -$43,384 | -$43,384 |
| Net Cash Flow | - | -$26,292 | -$30,978 | -$30,264 | -$29,515 | -$28,731 | -$27,909 | -$27,048 | -$26,145 | -$25,201 |
| Returns | ||||||||||
| Property Price Appreciation | $43,550 | $45,727 | $48,013 | $50,414 | $52,935 | $55,582 | $58,361 | $61,279 | $64,343 | $67,560 |
| Mortgage Paydown | - | $8,999 | $11,273 | $11,815 | $12,383 | $12,978 | $13,602 | $14,256 | $14,941 | $15,660 |
| Net Cash Flow | - | -$26,292 | -$30,978 | -$30,264 | -$29,515 | -$28,731 | -$27,909 | -$27,048 | -$26,145 | -$25,201 |
| Total Return | $43,550 | $28,434 | $28,309 | $31,966 | $35,803 | $39,829 | $44,054 | $48,487 | $53,139 | $58,019 |
| Cumulative Return | $43,550 | $71,984 | $100,293 | $132,259 | $168,062 | $207,892 | $251,947 | $300,434 | $353,573 | $411,593 |
| Investment Metrics | ||||||||||
| Cumulative ROI | 100.0% | 33.7% | 44.6% | 55.9% | 67.5% | 79.3% | 91.4% | 103.6% | 116.0% | 128.4% |
| Cash On Cash | - | -12.3% | -13.8% | -12.8% | -11.9% | -11.0% | -10.1% | -9.3% | -8.6% | -7.9% |
3.88%
Price change (1 year)
58.26%
Price change (5 years)
