190 Prairie Sun COURT, Swift Current Rm No. 137, Saskatchewan, S9H 3X6
QuickQuoteTM: Not Available3 Beds
2 Baths
3 Beds
2 Baths
Mortgage | |
---|---|
Purchase Price | $ |
Down Payment % | $43,800 |
Mortgage Amount | $175,200 |
Mortgage Payment % | $909 |
Income | |
---|---|
Gross Rental Income | $ |
Vacancy Rate % | $ |
Other | $ |
Gross Operating Income | $1,602 |
Operating Expenses | |
Management Fees % | $ |
Property Tax | $ |
Repair Reserve % | $ |
Insurance | $ |
Total Operating Expenses | $455 |
Net Operating Income | $1,146 |
Debt Service | |
Mortgage Payment | $909 |
Net Cash Flow | $237 |
Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 | |
---|---|---|---|---|---|---|---|---|---|---|
Investments | ||||||||||
Down Payment | $43,800 | - | - | - | - | - | - | - | - | - |
Closing Costs | $2,000 | - | - | - | - | - | - | - | - | - |
Mortgage Paydown | $2,725 | $2,856 | $2,994 | $3,138 | $3,289 | $3,447 | $3,612 | $3,786 | $3,968 | $4,159 |
Total | $48,525 | $2,856 | $2,994 | $3,138 | $3,289 | $3,447 | $3,612 | $3,786 | $3,968 | $4,159 |
Cash Invested | $48,525 | $51,382 | $54,377 | $57,515 | $60,804 | $64,251 | $67,864 | $71,650 | $75,618 | $79,778 |
Rental Cash Flows | ||||||||||
Rent and other income | $19,228 | $19,804 | $20,399 | $21,011 | $21,641 | $22,290 | $22,959 | $23,648 | $24,357 | $25,088 |
Operating Expenses | -$5,468 | -$5,604 | -$5,742 | -$5,884 | -$6,030 | -$6,180 | -$6,333 | -$6,491 | -$6,652 | -$6,818 |
Mortgage Payment | -$10,908 | -$10,908 | -$10,908 | -$10,908 | -$10,908 | -$10,908 | -$10,908 | -$10,908 | -$10,908 | -$10,908 |
Net Cash Flow | $2,850 | $3,292 | $3,747 | $4,217 | $4,702 | $5,201 | $5,717 | $6,248 | $6,796 | $7,361 |
Returns | ||||||||||
Property Price Appreciation | $3,832 | $3,899 | $3,967 | $4,037 | $4,107 | $4,179 | $4,252 | $4,327 | $4,403 | $4,480 |
Mortgage Paydown | $2,725 | $2,856 | $2,994 | $3,138 | $3,289 | $3,447 | $3,612 | $3,786 | $3,968 | $4,159 |
Net Cash Flow | $2,850 | $3,292 | $3,747 | $4,217 | $4,702 | $5,201 | $5,717 | $6,248 | $6,796 | $7,361 |
Total Return | $9,409 | $10,048 | $10,709 | $11,393 | $12,099 | $12,828 | $13,582 | $14,362 | $15,167 | $16,000 |
Cumulative Return | $9,409 | $19,457 | $30,167 | $41,561 | $53,660 | $66,488 | $80,071 | $94,433 | $109,601 | $125,601 |
Investment Metrics | ||||||||||
Cumulative ROI | 19.4% | 37.9% | 55.5% | 72.3% | 88.3% | 103.5% | 118.0% | 131.8% | 144.9% | 157.4% |
Cash On Cash | 5.9% | 6.4% | 6.9% | 7.3% | 7.7% | 8.1% | 8.4% | 8.7% | 9.0% | 9.2% |