1.5 Beds
1 Bath
562 sqft
MULTIMEDIA
| Mortgage | |
|---|---|
| Purchase Price | $ |
| Down Payment % | $120,000 |
| Mortgage Amount | $480,000 |
| Mortgage Payment % | $2,490 |
| Income | |
|---|---|
| Gross Rental Income | $ |
| Vacancy Rate % | $ |
| Other | $ |
| Gross Operating Income | $1,635 |
| Operating Expenses | |
| Management Fees % | $ |
| Property Tax | $ |
| Repair Reserve % | $ |
| Insurance | $ |
| Condo/Strata Fees | $ |
| Total Operating Expenses | $655 |
| Net Operating Income | $979 |
| Debt Service | |
| Mortgage Payment | $2,490 |
| Net Cash Flow | -$1,510 |
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Investments | ||||||||||
| Deposits | $90,000 | - | - | - | - | - | - | - | - | - |
| Closing Costs | - | - | - | $56,500 | - | - | - | - | - | - |
| Mortgage Paydown | - | - | - | $2,450 | $7,586 | $7,950 | $8,332 | $8,733 | $9,153 | $9,593 |
| Total | $90,000 | $0 | $0 | $58,950 | $7,586 | $7,950 | $8,332 | $8,733 | $9,153 | $9,593 |
| Cash Invested | $90,000 | $90,000 | $90,000 | $148,950 | $156,536 | $164,487 | $172,820 | $181,553 | $190,706 | $200,299 |
| Rental Cash Flows | ||||||||||
| Rent and other income | - | - | - | $6,541 | $19,906 | $20,762 | $21,655 | $22,586 | $23,557 | $24,570 |
| Operating Expenses | - | - | - | -$2,623 | -$7,936 | -$8,137 | -$8,344 | -$8,557 | -$8,776 | -$9,002 |
| Mortgage Payment | - | - | - | -$9,962 | -$29,886 | -$29,886 | -$29,886 | -$29,886 | -$29,886 | -$29,886 |
| Net Cash Flow | - | - | - | -$6,043 | -$17,915 | -$17,261 | -$16,575 | -$15,857 | -$15,105 | -$14,318 |
| Returns | ||||||||||
| Property Price Appreciation | $30,000 | $31,499 | $33,075 | $34,728 | $36,465 | $38,288 | $40,202 | $42,213 | $44,323 | $46,539 |
| Mortgage Paydown | - | - | - | $2,450 | $7,586 | $7,950 | $8,332 | $8,733 | $9,153 | $9,593 |
| Net Cash Flow | - | - | - | -$6,043 | -$17,915 | -$17,261 | -$16,575 | -$15,857 | -$15,105 | -$14,318 |
| Total Return | $30,000 | $31,499 | $33,075 | $31,135 | $26,135 | $28,977 | $31,960 | $35,088 | $38,371 | $41,814 |
| Cumulative Return | $30,000 | $61,500 | $94,575 | $125,710 | $151,846 | $180,823 | $212,784 | $247,873 | $286,244 | $328,059 |
| Investment Metrics | ||||||||||
| Cumulative ROI | 33.3% | 68.3% | 105.1% | 84.4% | 97.0% | 109.9% | 123.1% | 136.5% | 150.1% | 163.8% |
| Cash On Cash | - | - | - | -4.1% | -11.4% | -10.5% | -9.6% | -8.7% | -7.9% | -7.1% |
3.66%
Price change (1 year)
37.36%
Price change (5 years)
-1.69%
Price change (1 year)
44.64%
Price change (5 years)
