1.5 Beds
1 Bath
522 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 | $1,519 |
| Operating Expenses | |
| Management Fees % | $ |
| Property Tax | $ |
| Repair Reserve % | $ |
| Insurance | $ |
| Condo/Strata Fees | $ |
| Total Operating Expenses | $619 |
| Net Operating Income | $899 |
| Debt Service | |
| Mortgage Payment | $2,490 |
| Net Cash Flow | -$1,591 |
| 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 | - | - | - | $6,076 | $18,489 | $19,284 | $20,113 | $20,978 | $21,880 | $22,821 |
| Operating Expenses | - | - | - | -$2,479 | -$7,500 | -$7,689 | -$7,884 | -$8,085 | -$8,291 | -$8,504 |
| Mortgage Payment | - | - | - | -$9,962 | -$29,886 | -$29,886 | -$29,886 | -$29,886 | -$29,886 | -$29,886 |
| Net Cash Flow | - | - | - | -$6,365 | -$18,896 | -$18,291 | -$17,657 | -$16,992 | -$16,297 | -$15,568 |
| 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 | - | - | - | -$6,365 | -$18,896 | -$18,291 | -$17,657 | -$16,992 | -$16,297 | -$15,568 |
| Total Return | $30,000 | $31,499 | $33,075 | $30,814 | $25,154 | $27,947 | $30,878 | $33,953 | $37,179 | $40,564 |
| Cumulative Return | $30,000 | $61,500 | $94,575 | $125,389 | $150,543 | $178,491 | $209,369 | $243,323 | $280,503 | $321,067 |
| Investment Metrics | ||||||||||
| Cumulative ROI | 33.3% | 68.3% | 105.1% | 84.2% | 96.2% | 108.5% | 121.1% | 134.0% | 147.1% | 160.3% |
| Cash On Cash | - | - | - | -4.3% | -12.1% | -11.1% | -10.2% | -9.4% | -8.5% | -7.8% |
3.66%
Price change (1 year)
37.36%
Price change (5 years)
-1.69%
Price change (1 year)
44.64%
Price change (5 years)
