1.0 Beds
1 Bath
496 sqft
MULTIMEDIA
| Mortgage | |
|---|---|
| Purchase Price | $ |
| Down Payment % | $112,000 |
| Mortgage Amount | $448,000 |
| Mortgage Payment % | $2,324 |
| Income | |
|---|---|
| Gross Rental Income | $ |
| Vacancy Rate % | $ |
| Other | $ |
| Gross Operating Income | $967 |
| Operating Expenses | |
| Management Fees % | $ |
| Property Tax | $ |
| Repair Reserve % | $ |
| Insurance | $ |
| Condo/Strata Fees | $ |
| Total Operating Expenses | $541 |
| Net Operating Income | $425 |
| Debt Service | |
| Mortgage Payment | $2,324 |
| Net Cash Flow | -$1,899 |
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Investments | ||||||||||
| Deposits | $84,000 | - | - | - | - | - | - | - | - | - |
| Closing Costs | - | - | - | $53,700 | - | - | - | - | - | - |
| Mortgage Paydown | - | - | - | $2,287 | $7,080 | $7,420 | $7,777 | $8,151 | $8,542 | $8,953 |
| Total | $84,000 | $0 | $0 | $55,987 | $7,080 | $7,420 | $7,777 | $8,151 | $8,542 | $8,953 |
| Cash Invested | $84,000 | $84,000 | $84,000 | $139,987 | $147,067 | $154,488 | $162,265 | $170,416 | $178,959 | $187,912 |
| Rental Cash Flows | ||||||||||
| Rent and other income | - | - | - | $3,868 | $11,772 | $12,278 | $12,806 | $13,357 | $13,932 | $14,531 |
| Operating Expenses | - | - | - | -$2,167 | -$6,552 | -$6,708 | -$6,868 | -$7,033 | -$7,202 | -$7,376 |
| Mortgage Payment | - | - | - | -$9,297 | -$27,893 | -$27,893 | -$27,893 | -$27,893 | -$27,893 | -$27,893 |
| Net Cash Flow | - | - | - | -$7,596 | -$22,673 | -$22,323 | -$21,955 | -$21,569 | -$21,164 | -$20,738 |
| Returns | ||||||||||
| Property Price Appreciation | $28,000 | $29,399 | $30,870 | $32,413 | $34,034 | $35,735 | $37,522 | $39,398 | $41,368 | $43,437 |
| Mortgage Paydown | - | - | - | $2,287 | $7,080 | $7,420 | $7,777 | $8,151 | $8,542 | $8,953 |
| Net Cash Flow | - | - | - | -$7,596 | -$22,673 | -$22,323 | -$21,955 | -$21,569 | -$21,164 | -$20,738 |
| Total Return | $28,000 | $29,399 | $30,870 | $27,104 | $18,440 | $20,833 | $23,344 | $25,980 | $28,747 | $31,651 |
| Cumulative Return | $28,000 | $57,400 | $88,270 | $115,374 | $133,815 | $154,648 | $177,992 | $203,972 | $232,720 | $264,372 |
| Investment Metrics | ||||||||||
| Cumulative ROI | 33.3% | 68.3% | 105.1% | 82.4% | 91.0% | 100.1% | 109.7% | 119.7% | 130.0% | 140.7% |
| Cash On Cash | - | - | - | -5.4% | -15.4% | -14.4% | -13.5% | -12.7% | -11.8% | -11.0% |
