2.5 Beds
2 Baths
711 sqft
MULTIMEDIA
| Mortgage | |
|---|---|
| Purchase Price | $ |
| Down Payment % | $180,000 |
| Mortgage Amount | $720,000 |
| Mortgage Payment % | $3,735 |
| Income | |
|---|---|
| Gross Rental Income | $ |
| Vacancy Rate % | $ |
| Other | $ |
| Gross Operating Income | $2,069 |
| Operating Expenses | |
| Management Fees % | $ |
| Property Tax | $ |
| Repair Reserve % | $ |
| Insurance | $ |
| Condo/Strata Fees | $ |
| Total Operating Expenses | $864 |
| Net Operating Income | $1,204 |
| Debt Service | |
| Mortgage Payment | $3,735 |
| Net Cash Flow | -$2,531 |
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Investments | ||||||||||
| Deposits | $135,000 | - | - | - | - | - | - | - | - | - |
| Closing Costs | - | - | - | $77,500 | - | - | - | - | - | - |
| Mortgage Paydown | - | - | - | $3,675 | $11,379 | $11,926 | $12,499 | $13,099 | $13,729 | $14,389 |
| Total | $135,000 | $0 | $0 | $81,175 | $11,379 | $11,926 | $12,499 | $13,099 | $13,729 | $14,389 |
| Cash Invested | $135,000 | $135,000 | $135,000 | $216,175 | $227,554 | $239,480 | $251,980 | $265,080 | $278,809 | $293,199 |
| Rental Cash Flows | ||||||||||
| Rent and other income | - | - | - | $8,276 | $25,183 | $26,266 | $27,396 | $28,574 | $29,803 | $31,084 |
| Operating Expenses | - | - | - | -$3,459 | -$10,465 | -$10,728 | -$10,999 | -$11,277 | -$11,564 | -$11,859 |
| Mortgage Payment | - | - | - | -$14,943 | -$44,829 | -$44,829 | -$44,829 | -$44,829 | -$44,829 | -$44,829 |
| Net Cash Flow | - | - | - | -$10,126 | -$30,111 | -$29,291 | -$28,432 | -$27,532 | -$26,590 | -$25,603 |
| Returns | ||||||||||
| Property Price Appreciation | $45,000 | $47,249 | $49,612 | $52,093 | $54,697 | $57,432 | $60,304 | $63,319 | $66,485 | $69,809 |
| Mortgage Paydown | - | - | - | $3,675 | $11,379 | $11,926 | $12,499 | $13,099 | $13,729 | $14,389 |
| Net Cash Flow | - | - | - | -$10,126 | -$30,111 | -$29,291 | -$28,432 | -$27,532 | -$26,590 | -$25,603 |
| Total Return | $45,000 | $47,249 | $49,612 | $45,642 | $35,965 | $40,067 | $44,371 | $48,886 | $53,624 | $58,595 |
| Cumulative Return | $45,000 | $92,250 | $141,862 | $187,504 | $223,470 | $263,538 | $307,909 | $356,796 | $410,420 | $469,016 |
| Investment Metrics | ||||||||||
| Cumulative ROI | 33.3% | 68.3% | 105.1% | 86.7% | 98.2% | 110.0% | 122.2% | 134.6% | 147.2% | 160.0% |
| Cash On Cash | - | - | - | -4.7% | -13.2% | -12.2% | -11.3% | -10.4% | -9.5% | -8.7% |
3.66%
Price change (1 year)
37.36%
Price change (5 years)
-1.69%
Price change (1 year)
44.64%
Price change (5 years)
