2.5 Beds
2 Baths
766 sqft
MULTIMEDIA
| Mortgage | |
|---|---|
| Purchase Price | $ |
| Down Payment % | $163,798 |
| Mortgage Amount | $655,192 |
| Mortgage Payment % | $3,399 |
| Income | |
|---|---|
| Gross Rental Income | $ |
| Vacancy Rate % | $ |
| Other | $ |
| Gross Operating Income | $2,229 |
| Operating Expenses | |
| Management Fees % | $ |
| Property Tax | $ |
| Repair Reserve % | $ |
| Insurance | $ |
| Condo/Strata Fees | $ |
| Total Operating Expenses | $862 |
| Net Operating Income | $1,366 |
| Debt Service | |
| Mortgage Payment | $3,399 |
| Net Cash Flow | -$2,033 |
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Investments | ||||||||||
| Deposits | $102,371 | $20,474 | $40,949 | - | - | - | - | - | - | - |
| Closing Costs | - | - | $29,358 | - | - | - | - | - | - | - |
| Mortgage Paydown | - | - | $5,037 | $10,436 | $10,937 | $11,463 | $12,014 | $12,591 | $13,197 | $13,831 |
| Total | $102,371 | $20,474 | $75,344 | $10,436 | $10,937 | $11,463 | $12,014 | $12,591 | $13,197 | $13,831 |
| Cash Invested | $102,371 | $122,845 | $198,189 | $208,625 | $219,563 | $231,026 | $243,041 | $255,633 | $268,830 | $282,661 |
| Rental Cash Flows | ||||||||||
| Rent and other income | - | - | $13,374 | $27,323 | $28,498 | $29,724 | $31,002 | $32,335 | $33,725 | $35,176 |
| Operating Expenses | - | - | -$5,176 | -$10,485 | -$10,753 | -$11,029 | -$11,313 | -$11,605 | -$11,906 | -$12,216 |
| Mortgage Payment | - | - | -$20,397 | -$40,794 | -$40,794 | -$40,794 | -$40,794 | -$40,794 | -$40,794 | -$40,794 |
| Net Cash Flow | - | - | -$12,199 | -$23,955 | -$23,048 | -$22,099 | -$21,105 | -$20,064 | -$18,975 | -$17,834 |
| Returns | ||||||||||
| Property Price Appreciation | $40,949 | $42,996 | $45,146 | $47,404 | $49,774 | $52,263 | $54,876 | $57,620 | $60,501 | $63,526 |
| Mortgage Paydown | - | - | $5,037 | $10,436 | $10,937 | $11,463 | $12,014 | $12,591 | $13,197 | $13,831 |
| Net Cash Flow | - | - | -$12,199 | -$23,955 | -$23,048 | -$22,099 | -$21,105 | -$20,064 | -$18,975 | -$17,834 |
| Total Return | $40,949 | $42,996 | $37,984 | $33,884 | $37,663 | $41,627 | $45,785 | $50,147 | $54,723 | $59,522 |
| Cumulative Return | $40,949 | $83,946 | $121,931 | $155,815 | $193,479 | $235,106 | $280,892 | $331,040 | $385,763 | $445,286 |
| Investment Metrics | ||||||||||
| Cumulative ROI | 40.0% | 68.3% | 61.5% | 74.7% | 88.1% | 101.8% | 115.6% | 129.5% | 143.5% | 157.5% |
| Cash On Cash | - | - | -6.2% | -11.5% | -10.5% | -9.6% | -8.7% | -7.8% | -7.1% | -6.3% |
1.05%
Price change (1 year)
50.75%
Price change (5 years)
