1 Beds
1 Bath
60.4 METERSQ sqft
| Mortgage | |
|---|---|
| Purchase Price | $ |
| Down Payment % | $90,600 |
| Mortgage Amount | $362,400 |
| Mortgage Payment % | $1,880 |
| Income | |
|---|---|
| Gross Rental Income | $ |
| Vacancy Rate % | $ |
| Other | $ |
| Gross Operating Income | $2,086 |
| Operating Expenses | |
| Management Fees % | $ |
| Property Tax | $ |
| Repair Reserve % | $ |
| Insurance | $ |
| Condo/Strata Fees | $ |
| Total Operating Expenses | $1,200 |
| Net Operating Income | $886 |
| Debt Service | |
| Mortgage Payment | $1,880 |
| Net Cash Flow | -$994 |
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Investments | ||||||||||
| Down Payment | $90,600 | - | - | - | - | - | - | - | - | - |
| Closing Costs | $2,000 | - | - | - | - | - | - | - | - | - |
| Mortgage Paydown | $5,638 | $5,909 | $6,193 | $6,491 | $6,803 | $7,130 | $7,472 | $7,832 | $8,208 | $8,603 |
| Total | $98,238 | $5,909 | $6,193 | $6,491 | $6,803 | $7,130 | $7,472 | $7,832 | $8,208 | $8,603 |
| Cash Invested | $98,238 | $104,148 | $110,341 | $116,833 | $123,636 | $130,766 | $138,239 | $146,071 | $154,280 | $162,883 |
| Rental Cash Flows | ||||||||||
| Rent and other income | $25,035 | $25,786 | $26,560 | $27,357 | $28,178 | $29,023 | $29,894 | $30,790 | $31,714 | $32,666 |
| Operating Expenses | -$14,401 | -$14,714 | -$15,035 | -$15,363 | -$15,699 | -$16,042 | -$16,393 | -$16,751 | -$17,118 | -$17,493 |
| Mortgage Payment | -$22,564 | -$22,564 | -$22,564 | -$22,564 | -$22,564 | -$22,564 | -$22,564 | -$22,564 | -$22,564 | -$22,564 |
| Net Cash Flow | -$11,929 | -$11,491 | -$11,039 | -$10,570 | -$10,085 | -$9,582 | -$9,063 | -$8,524 | -$7,967 | -$7,391 |
| Returns | ||||||||||
| Property Price Appreciation | -$5,345 | -$5,282 | -$5,219 | -$5,158 | -$5,097 | -$5,037 | -$4,977 | -$4,919 | -$4,861 | -$4,803 |
| Mortgage Paydown | $5,638 | $5,909 | $6,193 | $6,491 | $6,803 | $7,130 | $7,472 | $7,832 | $8,208 | $8,603 |
| Net Cash Flow | -$11,929 | -$11,491 | -$11,039 | -$10,570 | -$10,085 | -$9,582 | -$9,063 | -$8,524 | -$7,967 | -$7,391 |
| Total Return | -$11,636 | -$10,864 | -$10,065 | -$9,237 | -$8,379 | -$7,490 | -$6,567 | -$5,611 | -$4,620 | -$3,592 |
| Cumulative Return | -$11,636 | -$22,500 | -$32,566 | -$41,804 | -$50,183 | -$57,673 | -$64,241 | -$69,853 | -$74,473 | -$78,066 |
| Investment Metrics | ||||||||||
| Cumulative ROI | -11.8% | -21.6% | -29.5% | -35.8% | -40.6% | -44.1% | -46.5% | -47.8% | -48.3% | -47.9% |
| Cash On Cash | -12.1% | -11.0% | -10.0% | -9.0% | -8.2% | -7.3% | -6.6% | -5.8% | -5.2% | -4.5% |
4.97%
Price change (1 year)
-6.6%
Price change (5 years)
4.97%
Price change (1 year)
-6.6%
Price change (5 years)
