1.0 Beds
1 Bath
446 sqft
MULTIMEDIA
| Mortgage | |
|---|---|
| Purchase Price | $ |
| Down Payment % | $115,798 |
| Mortgage Amount | $463,192 |
| Mortgage Payment % | $2,403 |
| Income | |
|---|---|
| Gross Rental Income | $ |
| Vacancy Rate % | $ |
| Other | $ |
| Gross Operating Income | $869 |
| Operating Expenses | |
| Management Fees % | $ |
| Property Tax | $ |
| Repair Reserve % | $ |
| Insurance | $ |
| Condo/Strata Fees | $ |
| Total Operating Expenses | $487 |
| Net Operating Income | $382 |
| Debt Service | |
| Mortgage Payment | $2,403 |
| Net Cash Flow | -$2,021 |
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Investments | ||||||||||
| Deposits | $72,371 | $14,474 | $28,949 | - | - | - | - | - | - | - |
| Closing Costs | - | - | $24,558 | - | - | - | - | - | - | - |
| Mortgage Paydown | - | - | $3,561 | $7,377 | $7,732 | $8,104 | $8,493 | $8,901 | $9,329 | $9,778 |
| Total | $72,371 | $14,474 | $57,068 | $7,377 | $7,732 | $8,104 | $8,493 | $8,901 | $9,329 | $9,778 |
| Cash Invested | $72,371 | $86,845 | $143,913 | $151,291 | $159,023 | $167,127 | $175,621 | $184,523 | $193,853 | $203,631 |
| Rental Cash Flows | ||||||||||
| Rent and other income | - | - | $5,218 | $10,660 | $11,119 | $11,597 | $12,096 | $12,616 | $13,158 | $13,724 |
| Operating Expenses | - | - | -$2,924 | -$5,918 | -$6,059 | -$6,204 | -$6,353 | -$6,505 | -$6,662 | -$6,823 |
| Mortgage Payment | - | - | -$14,419 | -$28,839 | -$28,839 | -$28,839 | -$28,839 | -$28,839 | -$28,839 | -$28,839 |
| Net Cash Flow | - | - | -$12,126 | -$24,097 | -$23,780 | -$23,446 | -$23,096 | -$22,729 | -$22,343 | -$21,939 |
| Returns | ||||||||||
| Property Price Appreciation | $28,949 | $30,396 | $31,916 | $33,512 | $35,188 | $36,947 | $38,795 | $40,734 | $42,771 | $44,910 |
| Mortgage Paydown | - | - | $3,561 | $7,377 | $7,732 | $8,104 | $8,493 | $8,901 | $9,329 | $9,778 |
| Net Cash Flow | - | - | -$12,126 | -$24,097 | -$23,780 | -$23,446 | -$23,096 | -$22,729 | -$22,343 | -$21,939 |
| Total Return | $28,949 | $30,396 | $23,351 | $16,793 | $19,140 | $21,605 | $24,191 | $26,907 | $29,757 | $32,749 |
| Cumulative Return | $28,949 | $59,346 | $82,698 | $99,491 | $118,631 | $140,237 | $164,428 | $191,336 | $221,093 | $253,843 |
| Investment Metrics | ||||||||||
| Cumulative ROI | 40.0% | 68.3% | 57.5% | 65.8% | 74.6% | 83.9% | 93.6% | 103.7% | 114.1% | 124.7% |
| Cash On Cash | - | - | -8.4% | -15.9% | -15.0% | -14.0% | -13.2% | -12.3% | -11.5% | -10.8% |
1.05%
Price change (1 year)
50.75%
Price change (5 years)
