1.5 Beds
1 Bath
606 sqft
MULTIMEDIA
| Mortgage | |
|---|---|
| Purchase Price | $ |
| Down Payment % | $149,998 |
| Mortgage Amount | $599,992 |
| Mortgage Payment % | $3,113 |
| Income | |
|---|---|
| Gross Rental Income | $ |
| Vacancy Rate % | $ |
| Other | $ |
| Gross Operating Income | $1,763 |
| Operating Expenses | |
| Management Fees % | $ |
| Property Tax | $ |
| Repair Reserve % | $ |
| Insurance | $ |
| Condo/Strata Fees | $ |
| Total Operating Expenses | $768 |
| Net Operating Income | $994 |
| Debt Service | |
| Mortgage Payment | $3,113 |
| Net Cash Flow | -$2,118 |
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Investments | ||||||||||
| Deposits | $74,998 | - | - | - | - | - | - | - | - | - |
| Closing Costs | $114,449 | - | - | - | - | - | - | - | - | - |
| Mortgage Paydown | $6,960 | $9,669 | $10,134 | $10,621 | $11,132 | $11,667 | $12,227 | $12,815 | $13,431 | $14,077 |
| Total | $196,407 | $9,669 | $10,134 | $10,621 | $11,132 | $11,667 | $12,227 | $12,815 | $13,431 | $14,077 |
| Cash Invested | $196,407 | $206,076 | $216,211 | $226,833 | $237,965 | $249,632 | $261,860 | $274,676 | $288,107 | $302,185 |
| Rental Cash Flows | ||||||||||
| Rent and other income | $15,871 | $21,843 | $22,783 | $23,762 | $24,784 | $25,850 | $26,962 | $28,121 | $29,330 | $30,591 |
| Operating Expenses | -$6,918 | -$9,397 | -$9,631 | -$9,873 | -$10,121 | -$10,376 | -$10,639 | -$10,909 | -$11,187 | -$11,474 |
| Mortgage Payment | -$28,017 | -$37,357 | -$37,357 | -$37,357 | -$37,357 | -$37,357 | -$37,357 | -$37,357 | -$37,357 | -$37,357 |
| Net Cash Flow | -$19,065 | -$24,910 | -$24,205 | -$23,467 | -$22,693 | -$21,883 | -$21,034 | -$20,145 | -$19,214 | -$18,239 |
| Returns | ||||||||||
| Property Price Appreciation | $37,499 | $39,374 | $41,343 | $43,410 | $45,580 | $47,859 | $50,252 | $52,765 | $55,403 | $58,174 |
| Mortgage Paydown | $6,960 | $9,669 | $10,134 | $10,621 | $11,132 | $11,667 | $12,227 | $12,815 | $13,431 | $14,077 |
| Net Cash Flow | -$19,065 | -$24,910 | -$24,205 | -$23,467 | -$22,693 | -$21,883 | -$21,034 | -$20,145 | -$19,214 | -$18,239 |
| Total Return | $25,393 | $24,133 | $27,271 | $30,564 | $34,019 | $37,643 | $41,446 | $45,435 | $49,620 | $54,011 |
| Cumulative Return | $25,393 | $49,527 | $76,799 | $107,363 | $141,382 | $179,026 | $220,472 | $265,908 | $315,529 | $369,540 |
| Investment Metrics | ||||||||||
| Cumulative ROI | 12.9% | 24.0% | 35.5% | 47.3% | 59.4% | 71.7% | 84.2% | 96.8% | 109.5% | 122.3% |
| Cash On Cash | -9.7% | -12.1% | -11.2% | -10.3% | -9.5% | -8.8% | -8.0% | -7.3% | -6.7% | -6.0% |
-12.47%
Price change (1 year)
1.97%
Price change (5 years)
-1.23%
Price change (1 year)
23.41%
Price change (5 years)
