1.5 Beds
2 Baths
608 sqft
MULTIMEDIA
| Mortgage | |
|---|---|
| Purchase Price | $ |
| Down Payment % | $148,398 |
| Mortgage Amount | $593,592 |
| Mortgage Payment % | $3,079 |
| Income | |
|---|---|
| Gross Rental Income | $ |
| Vacancy Rate % | $ |
| Other | $ |
| Gross Operating Income | $1,769 |
| Operating Expenses | |
| Management Fees % | $ |
| Property Tax | $ |
| Repair Reserve % | $ |
| Insurance | $ |
| Condo/Strata Fees | $ |
| Total Operating Expenses | $768 |
| Net Operating Income | $1,000 |
| Debt Service | |
| Mortgage Payment | $3,079 |
| Net Cash Flow | -$2,079 |
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Investments | ||||||||||
| Deposits | $74,198 | - | - | - | - | - | - | - | - | - |
| Closing Costs | $113,329 | - | - | - | - | - | - | - | - | - |
| Mortgage Paydown | $6,885 | $9,566 | $10,026 | $10,508 | $11,013 | $11,542 | $12,097 | $12,678 | $13,288 | $13,927 |
| Total | $194,412 | $9,566 | $10,026 | $10,508 | $11,013 | $11,542 | $12,097 | $12,678 | $13,288 | $13,927 |
| Cash Invested | $194,412 | $203,979 | $214,005 | $224,514 | $235,527 | $247,070 | $259,168 | $271,847 | $285,135 | $299,062 |
| Rental Cash Flows | ||||||||||
| Rent and other income | $15,923 | $21,916 | $22,858 | $23,841 | $24,866 | $25,935 | $27,051 | $28,214 | $29,427 | $30,692 |
| Operating Expenses | -$6,918 | -$9,396 | -$9,631 | -$9,872 | -$10,120 | -$10,376 | -$10,639 | -$10,909 | -$11,188 | -$11,474 |
| Mortgage Payment | -$27,719 | -$36,958 | -$36,958 | -$36,958 | -$36,958 | -$36,958 | -$36,958 | -$36,958 | -$36,958 | -$36,958 |
| Net Cash Flow | -$18,713 | -$24,439 | -$23,731 | -$22,990 | -$22,213 | -$21,399 | -$20,547 | -$19,654 | -$18,719 | -$17,740 |
| Returns | ||||||||||
| Property Price Appreciation | $37,099 | $38,954 | $40,902 | $42,947 | $45,094 | $47,349 | $49,716 | $52,202 | $54,812 | $57,553 |
| Mortgage Paydown | $6,885 | $9,566 | $10,026 | $10,508 | $11,013 | $11,542 | $12,097 | $12,678 | $13,288 | $13,927 |
| Net Cash Flow | -$18,713 | -$24,439 | -$23,731 | -$22,990 | -$22,213 | -$21,399 | -$20,547 | -$19,654 | -$18,719 | -$17,740 |
| Total Return | $25,271 | $24,081 | $27,197 | $30,465 | $33,894 | $37,492 | $41,267 | $45,227 | $49,381 | $53,739 |
| Cumulative Return | $25,271 | $49,353 | $76,550 | $107,016 | $140,911 | $178,403 | $219,671 | $264,898 | $314,280 | $368,020 |
| Investment Metrics | ||||||||||
| Cumulative ROI | 13.0% | 24.2% | 35.8% | 47.7% | 59.8% | 72.2% | 84.8% | 97.4% | 110.2% | 123.1% |
| Cash On Cash | -9.6% | -12.0% | -11.1% | -10.2% | -9.4% | -8.7% | -7.9% | -7.2% | -6.6% | -5.9% |
