2.5 Beds
2 Baths
964 sqft
MULTIMEDIA
| Mortgage | |
|---|---|
| Purchase Price | $ |
| Down Payment % | $231,780 |
| Mortgage Amount | $927,120 |
| Mortgage Payment % | $4,810 |
| Income | |
|---|---|
| Gross Rental Income | $ |
| Vacancy Rate % | $ |
| Other | $ |
| Gross Operating Income | $2,805 |
| Operating Expenses | |
| Management Fees % | $ |
| Property Tax | $ |
| Repair Reserve % | $ |
| Insurance | $ |
| Condo/Strata Fees | $ |
| Total Operating Expenses | $1,040 |
| Net Operating Income | $1,764 |
| Debt Service | |
| Mortgage Payment | $4,810 |
| Net Cash Flow | -$3,046 |
| 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 | - | $3,543 | $14,595 | $15,296 | $16,031 | $16,802 | $17,610 | $18,456 | $19,343 | $20,273 |
| Total | $231,780 | $41,221 | $14,595 | $15,296 | $16,031 | $16,802 | $17,610 | $18,456 | $19,343 | $20,273 |
| Cash Invested | $231,780 | $273,001 | $287,596 | $302,893 | $318,925 | $335,727 | $353,337 | $371,794 | $391,138 | $411,411 |
| Rental Cash Flows | ||||||||||
| Rent and other income | - | $8,415 | $34,024 | $35,487 | $37,013 | $38,605 | $40,265 | $41,996 | $43,802 | $45,686 |
| Operating Expenses | - | -$3,122 | -$12,571 | -$12,895 | -$13,229 | -$13,572 | -$13,926 | -$14,291 | -$14,666 | -$15,053 |
| Mortgage Payment | - | -$14,431 | -$57,725 | -$57,725 | -$57,725 | -$57,725 | -$57,725 | -$57,725 | -$57,725 | -$57,725 |
| Net Cash Flow | - | -$9,138 | -$36,271 | -$35,132 | -$33,940 | -$32,692 | -$31,386 | -$30,019 | -$28,589 | -$27,092 |
| 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 | - | $3,543 | $14,595 | $15,296 | $16,031 | $16,802 | $17,610 | $18,456 | $19,343 | $20,273 |
| Net Cash Flow | - | -$9,138 | -$36,271 | -$35,132 | -$33,940 | -$32,692 | -$31,386 | -$30,019 | -$28,589 | -$27,092 |
| Total Return | $57,945 | $55,246 | $42,207 | $47,242 | $52,523 | $58,064 | $63,875 | $69,971 | $76,365 | $83,072 |
| Cumulative Return | $57,945 | $113,191 | $155,399 | $202,641 | $255,165 | $313,229 | $377,105 | $447,077 | $523,442 | $606,515 |
| Investment Metrics | ||||||||||
| Cumulative ROI | 25.0% | 41.5% | 54.0% | 66.9% | 80.0% | 93.3% | 106.7% | 120.2% | 133.8% | 147.4% |
| Cash On Cash | - | -3.3% | -12.6% | -11.6% | -10.6% | -9.7% | -8.9% | -8.1% | -7.3% | -6.6% |
7.24%
Price change (1 year)
38.55%
Price change (5 years)
