1.5 Beds
1 Bath
535 sqft
MULTIMEDIA
| Mortgage | |
|---|---|
| Purchase Price | $ |
| Down Payment % | $120,000 |
| Mortgage Amount | $480,000 |
| Mortgage Payment % | $2,490 |
| Income | |
|---|---|
| Gross Rental Income | $ |
| Vacancy Rate % | $ |
| Other | $ |
| Gross Operating Income | $1,556 |
| Operating Expenses | |
| Management Fees % | $ |
| Property Tax | $ |
| Repair Reserve % | $ |
| Insurance | $ |
| Condo/Strata Fees | $ |
| Total Operating Expenses | $631 |
| Net Operating Income | $925 |
| Debt Service | |
| Mortgage Payment | $2,490 |
| Net Cash Flow | -$1,565 |
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Investments | ||||||||||
| Deposits | $90,000 | - | - | - | - | - | - | - | - | - |
| Closing Costs | - | - | - | $56,500 | - | - | - | - | - | - |
| Mortgage Paydown | - | - | - | $2,450 | $7,586 | $7,950 | $8,332 | $8,733 | $9,153 | $9,593 |
| Total | $90,000 | $0 | $0 | $58,950 | $7,586 | $7,950 | $8,332 | $8,733 | $9,153 | $9,593 |
| Cash Invested | $90,000 | $90,000 | $90,000 | $148,950 | $156,536 | $164,487 | $172,820 | $181,553 | $190,706 | $200,299 |
| Rental Cash Flows | ||||||||||
| Rent and other income | - | - | - | $6,227 | $18,949 | $19,764 | $20,614 | $21,501 | $22,425 | $23,389 |
| Operating Expenses | - | - | - | -$2,526 | -$7,641 | -$7,835 | -$8,033 | -$8,238 | -$8,449 | -$8,666 |
| Mortgage Payment | - | - | - | -$9,962 | -$29,886 | -$29,886 | -$29,886 | -$29,886 | -$29,886 | -$29,886 |
| Net Cash Flow | - | - | - | -$6,260 | -$18,578 | -$17,956 | -$17,305 | -$16,623 | -$15,909 | -$15,162 |
| Returns | ||||||||||
| Property Price Appreciation | $30,000 | $31,499 | $33,075 | $34,728 | $36,465 | $38,288 | $40,202 | $42,213 | $44,323 | $46,539 |
| Mortgage Paydown | - | - | - | $2,450 | $7,586 | $7,950 | $8,332 | $8,733 | $9,153 | $9,593 |
| Net Cash Flow | - | - | - | -$6,260 | -$18,578 | -$17,956 | -$17,305 | -$16,623 | -$15,909 | -$15,162 |
| Total Return | $30,000 | $31,499 | $33,075 | $30,918 | $25,473 | $28,282 | $31,230 | $34,322 | $37,566 | $40,970 |
| Cumulative Return | $30,000 | $61,500 | $94,575 | $125,493 | $150,966 | $179,249 | $210,479 | $244,802 | $282,369 | $323,339 |
| Investment Metrics | ||||||||||
| Cumulative ROI | 33.3% | 68.3% | 105.1% | 84.3% | 96.4% | 109.0% | 121.8% | 134.8% | 148.1% | 161.4% |
| Cash On Cash | - | - | - | -4.2% | -11.9% | -10.9% | -10.0% | -9.2% | -8.3% | -7.6% |
-1.39%
Price change (1 year)
47.96%
Price change (5 years)
