1.0 Beds
1 Bath
516 sqft
| Mortgage | |
|---|---|
| Purchase Price | $ |
| Down Payment % | $130,000 |
| Mortgage Amount | $520,000 |
| Mortgage Payment % | $2,698 |
| Income | |
|---|---|
| Gross Rental Income | $ |
| Vacancy Rate % | $ |
| Other | $ |
| Gross Operating Income | $1,006 |
| Operating Expenses | |
| Management Fees % | $ |
| Property Tax | $ |
| Repair Reserve % | $ |
| Insurance | $ |
| Condo/Strata Fees | $ |
| Total Operating Expenses | $554 |
| Net Operating Income | $452 |
| Debt Service | |
| Mortgage Payment | $2,698 |
| Net Cash Flow | -$2,246 |
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Investments | ||||||||||
| Deposits | $32,500 | $6,500 | - | - | - | - | - | - | - | - |
| Closing Costs | - | $116,975 | - | - | - | - | - | - | - | - |
| Mortgage Paydown | - | $6,032 | $8,380 | $8,783 | $9,205 | $9,647 | $10,111 | $10,597 | $11,107 | $11,640 |
| Total | $32,500 | $129,507 | $8,380 | $8,783 | $9,205 | $9,647 | $10,111 | $10,597 | $11,107 | $11,640 |
| Cash Invested | $32,500 | $162,007 | $170,387 | $179,171 | $188,376 | $198,024 | $208,136 | $218,734 | $229,841 | $241,482 |
| Rental Cash Flows | ||||||||||
| Rent and other income | - | $9,055 | $12,463 | $12,999 | $13,558 | $14,141 | $14,749 | $15,384 | $16,045 | $16,735 |
| Operating Expenses | - | -$4,987 | -$6,768 | -$6,930 | -$7,096 | -$7,267 | -$7,443 | -$7,623 | -$7,808 | -$7,998 |
| Mortgage Payment | - | -$24,282 | -$32,376 | -$32,376 | -$32,376 | -$32,376 | -$32,376 | -$32,376 | -$32,376 | -$32,376 |
| Net Cash Flow | - | -$20,214 | -$26,681 | -$26,307 | -$25,914 | -$25,502 | -$25,069 | -$24,615 | -$24,139 | -$23,639 |
| Returns | ||||||||||
| Property Price Appreciation | $32,500 | $34,124 | $35,831 | $37,622 | $39,503 | $41,479 | $43,553 | $45,730 | $48,017 | $50,418 |
| Mortgage Paydown | - | $6,032 | $8,380 | $8,783 | $9,205 | $9,647 | $10,111 | $10,597 | $11,107 | $11,640 |
| Net Cash Flow | - | -$20,214 | -$26,681 | -$26,307 | -$25,914 | -$25,502 | -$25,069 | -$24,615 | -$24,139 | -$23,639 |
| Total Return | $32,500 | $19,943 | $17,529 | $20,098 | $22,794 | $25,624 | $28,594 | $31,712 | $34,984 | $38,419 |
| Cumulative Return | $32,500 | $52,443 | $69,973 | $90,071 | $112,866 | $138,490 | $167,085 | $198,798 | $233,783 | $272,202 |
| Investment Metrics | ||||||||||
| Cumulative ROI | 100.0% | 32.4% | 41.1% | 50.3% | 59.9% | 69.9% | 80.3% | 90.9% | 101.7% | 112.7% |
| Cash On Cash | - | -12.5% | -15.7% | -14.7% | -13.8% | -12.9% | -12.0% | -11.3% | -10.5% | -9.8% |
4.27%
Price change (1 year)
63.78%
Price change (5 years)
