2.0 Beds
2 Baths
660 sqft
| Mortgage | |
|---|---|
| Purchase Price | $ |
| Down Payment % | $148,198 |
| Mortgage Amount | $592,792 |
| Mortgage Payment % | $3,075 |
| Income | |
|---|---|
| Gross Rental Income | $ |
| Vacancy Rate % | $ |
| Other | $ |
| Gross Operating Income | $1,608 |
| Operating Expenses | |
| Management Fees % | $ |
| Property Tax | $ |
| Repair Reserve % | $ |
| Insurance | $ |
| Condo/Strata Fees | $ |
| Total Operating Expenses | $722 |
| Net Operating Income | $885 |
| Debt Service | |
| Mortgage Payment | $3,075 |
| Net Cash Flow | -$2,189 |
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Investments | ||||||||||
| Deposits | $92,621 | $18,524 | $37,049 | - | - | - | - | - | - | - |
| Closing Costs | - | - | $27,798 | - | - | - | - | - | - | - |
| Mortgage Paydown | - | - | $3,790 | $9,405 | $9,857 | $10,331 | $10,827 | $11,348 | $11,893 | $12,465 |
| Total | $92,621 | $18,524 | $68,637 | $9,405 | $9,857 | $10,331 | $10,827 | $11,348 | $11,893 | $12,465 |
| Cash Invested | $92,621 | $111,145 | $179,782 | $189,187 | $199,045 | $209,376 | $220,204 | $231,552 | $243,446 | $255,911 |
| Rental Cash Flows | ||||||||||
| Rent and other income | - | - | $8,043 | $19,650 | $20,495 | $21,377 | $22,296 | $23,255 | $24,255 | $25,298 |
| Operating Expenses | - | - | -$3,614 | -$8,764 | -$8,981 | -$9,204 | -$9,433 | -$9,669 | -$9,912 | -$10,162 |
| Mortgage Payment | - | - | -$15,378 | -$36,908 | -$36,908 | -$36,908 | -$36,908 | -$36,908 | -$36,908 | -$36,908 |
| Net Cash Flow | - | - | -$10,949 | -$26,022 | -$25,394 | -$24,736 | -$24,046 | -$23,323 | -$22,566 | -$21,773 |
| Returns | ||||||||||
| Property Price Appreciation | $37,049 | $38,901 | $40,847 | $42,889 | $45,033 | $47,285 | $49,649 | $52,132 | $54,738 | $57,475 |
| Mortgage Paydown | - | - | $3,790 | $9,405 | $9,857 | $10,331 | $10,827 | $11,348 | $11,893 | $12,465 |
| Net Cash Flow | - | - | -$10,949 | -$26,022 | -$25,394 | -$24,736 | -$24,046 | -$23,323 | -$22,566 | -$21,773 |
| Total Return | $37,049 | $38,901 | $33,688 | $26,272 | $29,497 | $32,880 | $36,431 | $40,156 | $44,066 | $48,168 |
| Cumulative Return | $37,049 | $75,951 | $109,639 | $135,911 | $165,409 | $198,289 | $234,721 | $274,877 | $318,944 | $367,112 |
| Investment Metrics | ||||||||||
| Cumulative ROI | 40.0% | 68.3% | 61.0% | 71.8% | 83.1% | 94.7% | 106.6% | 118.7% | 131.0% | 143.5% |
| Cash On Cash | - | - | -6.1% | -13.8% | -12.8% | -11.8% | -10.9% | -10.1% | -9.3% | -8.5% |
1.81%
Price change (1 year)
37.71%
Price change (5 years)
1.79%
Price change (1 year)
37.65%
Price change (5 years)
