1.0 Beds
1 Bath
476 sqft
| Mortgage | |
|---|---|
| Purchase Price | $ |
| Down Payment % | $125,980 |
| Mortgage Amount | $503,920 |
| Mortgage Payment % | $2,614 |
| Income | |
|---|---|
| Gross Rental Income | $ |
| Vacancy Rate % | $ |
| Other | $ |
| Gross Operating Income | $928 |
| Operating Expenses | |
| Management Fees % | $ |
| Property Tax | $ |
| Repair Reserve % | $ |
| Insurance | $ |
| Condo/Strata Fees | $ |
| Total Operating Expenses | $523 |
| Net Operating Income | $404 |
| Debt Service | |
| Mortgage Payment | $2,614 |
| Net Cash Flow | -$2,209 |
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Investments | ||||||||||
| Deposits | $62,989 | $31,495 | - | - | - | - | - | - | - | - |
| Closing Costs | - | $66,142 | - | - | - | - | - | - | - | - |
| Mortgage Paydown | - | $639 | $7,871 | $8,249 | $8,645 | $9,061 | $9,497 | $9,953 | $10,431 | $10,933 |
| Total | $62,989 | $98,276 | $7,871 | $8,249 | $8,645 | $9,061 | $9,497 | $9,953 | $10,431 | $10,933 |
| Cash Invested | $62,989 | $161,265 | $169,136 | $177,386 | $186,032 | $195,093 | $204,590 | $214,544 | $224,976 | $235,909 |
| Rental Cash Flows | ||||||||||
| Rent and other income | - | $928 | $11,178 | $11,658 | $12,160 | $12,683 | $13,228 | $13,797 | $14,390 | $15,009 |
| Operating Expenses | - | -$523 | -$6,294 | -$6,444 | -$6,597 | -$6,755 | -$6,917 | -$7,084 | -$7,255 | -$7,430 |
| Mortgage Payment | - | -$2,614 | -$31,375 | -$31,375 | -$31,375 | -$31,375 | -$31,375 | -$31,375 | -$31,375 | -$31,375 |
| Net Cash Flow | - | -$2,209 | -$26,491 | -$26,160 | -$25,813 | -$25,448 | -$25,064 | -$24,662 | -$24,240 | -$23,796 |
| Returns | ||||||||||
| Property Price Appreciation | $31,495 | $33,069 | $34,723 | $36,459 | $38,282 | $40,196 | $42,206 | $44,316 | $46,532 | $48,859 |
| Mortgage Paydown | - | $639 | $7,871 | $8,249 | $8,645 | $9,061 | $9,497 | $9,953 | $10,431 | $10,933 |
| Net Cash Flow | - | -$2,209 | -$26,491 | -$26,160 | -$25,813 | -$25,448 | -$25,064 | -$24,662 | -$24,240 | -$23,796 |
| Total Return | $31,495 | $31,499 | $16,102 | $18,548 | $21,115 | $23,809 | $26,638 | $29,607 | $32,724 | $35,995 |
| Cumulative Return | $31,495 | $62,994 | $79,096 | $97,644 | $118,759 | $142,569 | $169,208 | $198,816 | $231,540 | $267,536 |
| Investment Metrics | ||||||||||
| Cumulative ROI | 50.0% | 39.1% | 46.8% | 55.0% | 63.8% | 73.1% | 82.7% | 92.7% | 102.9% | 113.4% |
| Cash On Cash | - | -1.4% | -15.7% | -14.7% | -13.9% | -13.0% | -12.3% | -11.5% | -10.8% | -10.1% |
4.03%
Price change (1 year)
32.16%
Price change (5 years)
1.49%
Price change (1 year)
29.07%
Price change (5 years)
