Band - 675 North Rd - c1 - Coquitlam, BC, V3J 1P6
2.5 Beds
2 Baths
980 sqft
2.5 Beds
2 Baths
980 sqft
Mortgage | |
---|---|
Purchase Price | $ |
Down Payment % | $ |
Mortgage Amount | $927,120 |
Mortgage Payment % | $4,810 |
Income | |
---|---|
Gross Rental Income | $ |
Vacancy Rate % | $ |
Other | $ |
Gross Operating Income | $2,851 |
Operating Expenses | |
Management Fees % | $ |
Property Tax | $ |
Repair Reserve % | $ |
Insurance | $ |
Condo/Strata Fees | $ |
Total Operating Expenses | $1,053 |
Net Operating Income | $1,798 |
Debt Service | |
Mortgage Payment | $4,810 |
Net Cash Flow | -$3,012 |
Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 | |
---|---|---|---|---|---|---|---|---|---|---|
Investments | ||||||||||
Deposits | $231,780 | - | - | - | - | - | - | - | - | - |
Closing Costs | - | - | $37,678 | - | - | - | - | - | - | - |
Mortgage Paydown | - | - | $14,424 | $15,118 | $15,844 | $16,606 | $17,404 | $18,241 | $19,118 | $20,036 |
Total | $231,780 | $0 | $52,102 | $15,118 | $15,844 | $16,606 | $17,404 | $18,241 | $19,118 | $20,036 |
Cash Invested | $231,780 | $231,780 | $283,882 | $299,001 | $314,846 | $331,452 | $348,857 | $367,098 | $386,216 | $406,253 |
Rental Cash Flows | ||||||||||
Rent and other income | - | - | $34,221 | $35,693 | $37,227 | $38,828 | $40,498 | $42,239 | $44,056 | $45,950 |
Operating Expenses | - | - | -$12,640 | -$12,966 | -$13,302 | -$13,647 | -$14,003 | -$14,369 | -$14,747 | -$15,136 |
Mortgage Payment | - | - | -$57,725 | -$57,725 | -$57,725 | -$57,725 | -$57,725 | -$57,725 | -$57,725 | -$57,725 |
Net Cash Flow | - | - | -$36,144 | -$34,998 | -$33,799 | -$32,544 | -$31,230 | -$29,855 | -$28,416 | -$26,911 |
Returns | ||||||||||
Property Price Appreciation | $57,945 | $60,842 | $63,884 | $67,078 | $70,432 | $73,954 | $77,651 | $81,534 | $85,611 | $89,891 |
Mortgage Paydown | - | - | $14,424 | $15,118 | $15,844 | $16,606 | $17,404 | $18,241 | $19,118 | $20,036 |
Net Cash Flow | - | - | -$36,144 | -$34,998 | -$33,799 | -$32,544 | -$31,230 | -$29,855 | -$28,416 | -$26,911 |
Total Return | $57,945 | $60,842 | $42,164 | $47,198 | $52,477 | $58,016 | $63,826 | $69,920 | $76,312 | $83,017 |
Cumulative Return | $57,945 | $118,787 | $160,952 | $208,150 | $260,628 | $318,644 | $382,470 | $452,390 | $528,703 | $611,720 |
Investment Metrics | ||||||||||
Cumulative ROI | 25.0% | 51.3% | 56.7% | 69.6% | 82.8% | 96.1% | 109.6% | 123.2% | 136.9% | 150.6% |
Cash On Cash | - | - | -12.7% | -11.7% | -10.7% | -9.8% | -9.0% | -8.1% | -7.4% | -6.6% |
7.39%
Price change (1 year)
72.47%
Price change (5 years)
7.29%
Price change (1 year)
70.45%
Price change (5 years)