2.5 Beds
2 Baths
1025 sqft
MULTIMEDIA
| Mortgage | |
|---|---|
| Purchase Price | $ |
| Down Payment % | $151,980 |
| Mortgage Amount | $607,920 |
| Mortgage Payment % | $3,154 |
| Income | |
|---|---|
| Gross Rental Income | $ |
| Vacancy Rate % | $ |
| Other | $ |
| Gross Operating Income | $2,982 |
| Operating Expenses | |
| Management Fees % | $ |
| Property Tax | $ |
| Repair Reserve % | $ |
| Insurance | $ |
| Condo/Strata Fees | $ |
| Total Operating Expenses | $978 |
| Net Operating Income | $2,004 |
| Debt Service | |
| Mortgage Payment | $3,154 |
| Net Cash Flow | -$1,149 |
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Investments | ||||||||||
| Deposits | $37,995 | - | - | - | - | - | - | - | - | - |
| Closing Costs | $143,683 | - | - | - | - | - | - | - | - | - |
| Mortgage Paydown | $7,851 | $9,835 | $10,308 | $10,804 | $11,323 | $11,867 | $12,438 | $13,035 | $13,662 | $14,319 |
| Total | $189,529 | $9,835 | $10,308 | $10,804 | $11,323 | $11,867 | $12,438 | $13,035 | $13,662 | $14,319 |
| Cash Invested | $189,529 | $199,365 | $209,673 | $220,477 | $231,801 | $243,669 | $256,107 | $269,143 | $282,805 | $297,124 |
| Rental Cash Flows | ||||||||||
| Rent and other income | $29,827 | $37,075 | $38,669 | $40,332 | $42,066 | $43,875 | $45,762 | $47,730 | $49,782 | $51,923 |
| Operating Expenses | -$9,782 | -$11,998 | -$12,317 | -$12,646 | -$12,985 | -$13,334 | -$13,695 | -$14,066 | -$14,449 | -$14,845 |
| Mortgage Payment | -$31,542 | -$37,850 | -$37,850 | -$37,850 | -$37,850 | -$37,850 | -$37,850 | -$37,850 | -$37,850 | -$37,850 |
| Net Cash Flow | -$11,497 | -$12,773 | -$11,498 | -$10,164 | -$8,769 | -$7,309 | -$5,783 | -$4,187 | -$2,518 | -$772 |
| Returns | ||||||||||
| Property Price Appreciation | $37,995 | $39,894 | $41,889 | $43,983 | $46,183 | $48,492 | $50,916 | $53,462 | $56,135 | $58,942 |
| Mortgage Paydown | $7,851 | $9,835 | $10,308 | $10,804 | $11,323 | $11,867 | $12,438 | $13,035 | $13,662 | $14,319 |
| Net Cash Flow | -$11,497 | -$12,773 | -$11,498 | -$10,164 | -$8,769 | -$7,309 | -$5,783 | -$4,187 | -$2,518 | -$772 |
| Total Return | $34,348 | $36,957 | $40,699 | $44,623 | $48,737 | $53,050 | $57,571 | $62,311 | $67,280 | $72,489 |
| Cumulative Return | $34,348 | $71,305 | $112,005 | $156,629 | $205,366 | $258,416 | $315,988 | $378,299 | $445,580 | $518,069 |
| Investment Metrics | ||||||||||
| Cumulative ROI | 18.1% | 35.8% | 53.4% | 71.0% | 88.6% | 106.1% | 123.4% | 140.6% | 157.6% | 174.4% |
| Cash On Cash | -6.1% | -6.4% | -5.5% | -4.6% | -3.8% | -3.0% | -2.3% | -1.6% | -0.9% | -0.3% |
4.91%
Price change (1 year)
54.41%
Price change (5 years)
