1.0 Beds
1 Bath
485 sqft
MULTIMEDIA
| Mortgage | |
|---|---|
| Purchase Price | $ |
| Down Payment % | $100,000 |
| Mortgage Amount | $400,000 |
| Mortgage Payment % | $2,075 |
| Income | |
|---|---|
| Gross Rental Income | $ |
| Vacancy Rate % | $ |
| Other | $ |
| Gross Operating Income | $945 |
| Operating Expenses | |
| Management Fees % | $ |
| Property Tax | $ |
| Repair Reserve % | $ |
| Insurance | $ |
| Condo/Strata Fees | $ |
| Total Operating Expenses | $517 |
| Net Operating Income | $427 |
| Debt Service | |
| Mortgage Payment | $2,075 |
| Net Cash Flow | -$1,647 |
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Investments | ||||||||||
| Deposits | $75,000 | - | - | - | - | - | - | - | - | - |
| Closing Costs | - | - | - | $49,500 | - | - | - | - | - | - |
| Mortgage Paydown | - | - | - | $2,042 | $6,321 | $6,625 | $6,944 | $7,277 | $7,627 | $7,994 |
| Total | $75,000 | $0 | $0 | $51,542 | $6,321 | $6,625 | $6,944 | $7,277 | $7,627 | $7,994 |
| Cash Invested | $75,000 | $75,000 | $75,000 | $126,542 | $132,863 | $139,489 | $146,433 | $153,711 | $161,338 | $169,332 |
| Rental Cash Flows | ||||||||||
| Rent and other income | - | - | - | $3,783 | $11,511 | $12,006 | $12,522 | $13,061 | $13,623 | $14,208 |
| Operating Expenses | - | - | - | -$2,071 | -$6,263 | -$6,413 | -$6,567 | -$6,725 | -$6,887 | -$7,053 |
| Mortgage Payment | - | - | - | -$8,301 | -$24,905 | -$24,905 | -$24,905 | -$24,905 | -$24,905 | -$24,905 |
| Net Cash Flow | - | - | - | -$6,590 | -$19,657 | -$19,311 | -$18,949 | -$18,568 | -$18,169 | -$17,750 |
| Returns | ||||||||||
| Property Price Appreciation | $25,000 | $26,249 | $27,562 | $28,940 | $30,387 | $31,907 | $33,502 | $35,177 | $36,936 | $38,783 |
| Mortgage Paydown | - | - | - | $2,042 | $6,321 | $6,625 | $6,944 | $7,277 | $7,627 | $7,994 |
| Net Cash Flow | - | - | - | -$6,590 | -$19,657 | -$19,311 | -$18,949 | -$18,568 | -$18,169 | -$17,750 |
| Total Return | $25,000 | $26,249 | $27,562 | $24,392 | $17,052 | $19,220 | $21,497 | $23,886 | $26,394 | $29,027 |
| Cumulative Return | $25,000 | $51,250 | $78,812 | $103,205 | $120,257 | $139,478 | $160,975 | $184,861 | $211,256 | $240,283 |
| Investment Metrics | ||||||||||
| Cumulative ROI | 33.3% | 68.3% | 105.1% | 81.6% | 90.5% | 100.0% | 109.9% | 120.3% | 130.9% | 141.9% |
| Cash On Cash | - | - | - | -5.2% | -14.8% | -13.8% | -12.9% | -12.1% | -11.3% | -10.5% |
