1.0 Beds
1 Bath
608 sqft
| Mortgage | |
|---|---|
| Purchase Price | $ |
| Down Payment % | $194,198 |
| Mortgage Amount | $776,792 |
| Mortgage Payment % | $4,030 |
| Income | |
|---|---|
| Gross Rental Income | $ |
| Vacancy Rate % | $ |
| Other | $ |
| Gross Operating Income | $1,185 |
| Operating Expenses | |
| Management Fees % | $ |
| Property Tax | $ |
| Repair Reserve % | $ |
| Insurance | $ |
| Condo/Strata Fees | $ |
| Total Operating Expenses | $770 |
| Net Operating Income | $414 |
| Debt Service | |
| Mortgage Payment | $4,030 |
| Net Cash Flow | -$3,615 |
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Investments | ||||||||||
| Deposits | $169,921 | $24,274 | - | - | - | - | - | - | - | - |
| Closing Costs | $48,292 | - | - | - | - | - | - | - | - | - |
| Mortgage Paydown | $985 | $12,133 | $12,716 | $13,327 | $13,968 | $14,639 | $15,343 | $16,080 | $16,853 | $17,663 |
| Total | $219,198 | $36,407 | $12,716 | $13,327 | $13,968 | $14,639 | $15,343 | $16,080 | $16,853 | $17,663 |
| Cash Invested | $219,198 | $255,606 | $268,322 | $281,650 | $295,618 | $310,258 | $325,602 | $341,682 | $358,536 | $376,200 |
| Rental Cash Flows | ||||||||||
| Rent and other income | $1,185 | $14,278 | $14,892 | $15,532 | $16,200 | $16,897 | $17,623 | $18,381 | $19,171 | $19,996 |
| Operating Expenses | -$770 | -$9,269 | -$9,485 | -$9,706 | -$9,933 | -$10,166 | -$10,405 | -$10,651 | -$10,903 | -$11,162 |
| Mortgage Payment | -$4,030 | -$48,365 | -$48,365 | -$48,365 | -$48,365 | -$48,365 | -$48,365 | -$48,365 | -$48,365 | -$48,365 |
| Net Cash Flow | -$3,615 | -$43,356 | -$42,958 | -$42,539 | -$42,098 | -$41,635 | -$41,147 | -$40,635 | -$40,097 | -$39,531 |
| Returns | ||||||||||
| Property Price Appreciation | $48,549 | $50,976 | $53,525 | $56,202 | $59,012 | $61,962 | $65,060 | $68,314 | $71,729 | $75,316 |
| Mortgage Paydown | $985 | $12,133 | $12,716 | $13,327 | $13,968 | $14,639 | $15,343 | $16,080 | $16,853 | $17,663 |
| Net Cash Flow | -$3,615 | -$43,356 | -$42,958 | -$42,539 | -$42,098 | -$41,635 | -$41,147 | -$40,635 | -$40,097 | -$39,531 |
| Total Return | $45,919 | $19,753 | $23,284 | $26,990 | $30,882 | $34,967 | $39,256 | $43,759 | $48,486 | $53,448 |
| Cumulative Return | $45,919 | $65,673 | $88,957 | $115,947 | $146,829 | $181,797 | $221,053 | $264,813 | $313,299 | $366,748 |
| Investment Metrics | ||||||||||
| Cumulative ROI | 20.9% | 25.7% | 33.2% | 41.2% | 49.7% | 58.6% | 67.9% | 77.5% | 87.4% | 97.5% |
| Cash On Cash | -1.6% | -17.0% | -16.0% | -15.1% | -14.2% | -13.4% | -12.6% | -11.9% | -11.2% | -10.5% |
