2.0 Beds
2 Baths
836 sqft
MULTIMEDIA
| Mortgage | |
|---|---|
| Purchase Price | $ |
| Down Payment % | $152,980 |
| Mortgage Amount | $611,920 |
| Mortgage Payment % | $3,174 |
| Income | |
|---|---|
| Gross Rental Income | $ |
| Vacancy Rate % | $ |
| Other | $ |
| Gross Operating Income | $2,037 |
| Operating Expenses | |
| Management Fees % | $ |
| Property Tax | $ |
| Repair Reserve % | $ |
| Insurance | $ |
| Condo/Strata Fees | $ |
| Total Operating Expenses | $805 |
| Net Operating Income | $1,232 |
| Debt Service | |
| Mortgage Payment | $3,174 |
| Net Cash Flow | -$1,942 |
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Investments | ||||||||||
| Deposits | $114,735 | - | - | - | - | - | - | - | - | - |
| Closing Costs | - | - | $68,043 | - | - | - | - | - | - | - |
| Mortgage Paydown | - | - | $7,902 | $9,900 | $10,376 | $10,875 | $11,397 | $11,945 | $12,519 | $13,121 |
| Total | $114,735 | $0 | $75,945 | $9,900 | $10,376 | $10,875 | $11,397 | $11,945 | $12,519 | $13,121 |
| Cash Invested | $114,735 | $114,735 | $190,680 | $200,581 | $210,957 | $221,833 | $233,231 | $245,176 | $257,696 | $270,818 |
| Rental Cash Flows | ||||||||||
| Rent and other income | - | - | $20,377 | $25,329 | $26,418 | $27,554 | $28,739 | $29,975 | $31,263 | $32,608 |
| Operating Expenses | - | - | -$8,054 | -$9,869 | -$10,121 | -$10,379 | -$10,645 | -$10,919 | -$11,201 | -$11,492 |
| Mortgage Payment | - | - | -$31,749 | -$38,099 | -$38,099 | -$38,099 | -$38,099 | -$38,099 | -$38,099 | -$38,099 |
| Net Cash Flow | - | - | -$19,427 | -$22,640 | -$21,802 | -$20,925 | -$20,006 | -$19,044 | -$18,037 | -$16,983 |
| Returns | ||||||||||
| Property Price Appreciation | $38,245 | $40,157 | $42,165 | $44,273 | $46,487 | $48,811 | $51,251 | $53,814 | $56,505 | $59,330 |
| Mortgage Paydown | - | - | $7,902 | $9,900 | $10,376 | $10,875 | $11,397 | $11,945 | $12,519 | $13,121 |
| Net Cash Flow | - | - | -$19,427 | -$22,640 | -$21,802 | -$20,925 | -$20,006 | -$19,044 | -$18,037 | -$16,983 |
| Total Return | $38,245 | $40,157 | $30,640 | $31,533 | $35,060 | $38,761 | $42,643 | $46,715 | $50,987 | $55,468 |
| Cumulative Return | $38,245 | $78,402 | $109,043 | $140,576 | $175,637 | $214,398 | $257,042 | $303,758 | $354,745 | $410,214 |
| Investment Metrics | ||||||||||
| Cumulative ROI | 33.3% | 68.3% | 57.2% | 70.1% | 83.3% | 96.6% | 110.2% | 123.9% | 137.7% | 151.5% |
| Cash On Cash | - | - | -10.2% | -11.3% | -10.3% | -9.4% | -8.6% | -7.8% | -7.0% | -6.3% |
