2.0 Beds
2 Baths
693 sqft
MULTIMEDIA
| Mortgage | |
|---|---|
| Purchase Price | $ |
| Down Payment % | $167,400 |
| Mortgage Amount | $669,600 |
| Mortgage Payment % | $3,474 |
| Income | |
|---|---|
| Gross Rental Income | $ |
| Vacancy Rate % | $ |
| Other | $ |
| Gross Operating Income | $1,689 |
| Operating Expenses | |
| Management Fees % | $ |
| Property Tax | $ |
| Repair Reserve % | $ |
| Insurance | $ |
| Condo/Strata Fees | $ |
| Total Operating Expenses | $766 |
| Net Operating Income | $922 |
| Debt Service | |
| Mortgage Payment | $3,474 |
| Net Cash Flow | -$2,551 |
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Investments | ||||||||||
| Deposits | $41,850 | $8,370 | - | - | - | - | - | - | - | - |
| Closing Costs | - | $146,895 | - | - | - | - | - | - | - | - |
| Mortgage Paydown | - | $8,647 | $10,833 | $11,354 | $11,900 | $12,472 | $13,071 | $13,700 | $14,358 | $15,048 |
| Total | $41,850 | $163,912 | $10,833 | $11,354 | $11,900 | $12,472 | $13,071 | $13,700 | $14,358 | $15,048 |
| Cash Invested | $41,850 | $205,762 | $216,596 | $227,951 | $239,851 | $252,323 | $265,395 | $279,095 | $293,454 | $308,503 |
| Rental Cash Flows | ||||||||||
| Rent and other income | - | $16,891 | $20,996 | $21,899 | $22,841 | $23,823 | $24,847 | $25,916 | $27,030 | $28,192 |
| Operating Expenses | - | -$7,668 | -$9,391 | -$9,624 | -$9,863 | -$10,108 | -$10,361 | -$10,621 | -$10,888 | -$11,164 |
| Mortgage Payment | - | -$34,742 | -$41,691 | -$41,691 | -$41,691 | -$41,691 | -$41,691 | -$41,691 | -$41,691 | -$41,691 |
| Net Cash Flow | - | -$25,519 | -$30,086 | -$29,415 | -$28,713 | -$27,976 | -$27,205 | -$26,396 | -$25,549 | -$24,662 |
| Returns | ||||||||||
| Property Price Appreciation | $41,850 | $43,942 | $46,139 | $48,446 | $50,868 | $53,412 | $56,083 | $58,887 | $61,831 | $64,923 |
| Mortgage Paydown | - | $8,647 | $10,833 | $11,354 | $11,900 | $12,472 | $13,071 | $13,700 | $14,358 | $15,048 |
| Net Cash Flow | - | -$25,519 | -$30,086 | -$29,415 | -$28,713 | -$27,976 | -$27,205 | -$26,396 | -$25,549 | -$24,662 |
| Total Return | $41,850 | $27,070 | $26,887 | $30,385 | $34,056 | $37,908 | $41,949 | $46,190 | $50,640 | $55,309 |
| Cumulative Return | $41,850 | $68,920 | $95,808 | $126,193 | $160,249 | $198,157 | $240,107 | $286,298 | $336,938 | $392,247 |
| Investment Metrics | ||||||||||
| Cumulative ROI | 100.0% | 33.5% | 44.2% | 55.4% | 66.8% | 78.5% | 90.5% | 102.6% | 114.8% | 127.1% |
| Cash On Cash | - | -12.4% | -13.9% | -12.9% | -12.0% | -11.1% | -10.3% | -9.5% | -8.7% | -8.0% |
3.88%
Price change (1 year)
58.26%
Price change (5 years)
