2.5 Beds
2 Baths
861 sqft
MULTIMEDIA
| Mortgage | |
|---|---|
| Purchase Price | $ |
| Down Payment % | $187,980 |
| Mortgage Amount | $751,920 |
| Mortgage Payment % | $3,901 |
| Income | |
|---|---|
| Gross Rental Income | $ |
| Vacancy Rate % | $ |
| Other | $ |
| Gross Operating Income | $2,505 |
| Operating Expenses | |
| Management Fees % | $ |
| Property Tax | $ |
| Repair Reserve % | $ |
| Insurance | $ |
| Condo/Strata Fees | $ |
| Total Operating Expenses | $905 |
| Net Operating Income | $1,599 |
| Debt Service | |
| Mortgage Payment | $3,901 |
| Net Cash Flow | -$2,301 |
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Investments | ||||||||||
| Deposits | $140,985 | - | - | - | - | - | - | - | - | - |
| Closing Costs | - | - | $80,293 | - | - | - | - | - | - | - |
| Mortgage Paydown | - | - | $9,710 | $12,165 | $12,750 | $13,363 | $14,005 | $14,678 | $15,384 | $16,123 |
| Total | $140,985 | $0 | $90,003 | $12,165 | $12,750 | $13,363 | $14,005 | $14,678 | $15,384 | $16,123 |
| Cash Invested | $140,985 | $140,985 | $230,988 | $243,154 | $255,905 | $269,268 | $283,274 | $297,953 | $313,337 | $329,461 |
| Rental Cash Flows | ||||||||||
| Rent and other income | - | - | $25,055 | $31,143 | $32,482 | $33,879 | $35,336 | $36,855 | $38,440 | $40,093 |
| Operating Expenses | - | - | -$9,055 | -$11,101 | -$11,390 | -$11,687 | -$11,993 | -$12,308 | -$12,633 | -$12,967 |
| Mortgage Payment | - | - | -$39,013 | -$46,816 | -$46,816 | -$46,816 | -$46,816 | -$46,816 | -$46,816 | -$46,816 |
| Net Cash Flow | - | - | -$23,014 | -$26,774 | -$25,724 | -$24,624 | -$23,473 | -$22,269 | -$21,009 | -$19,691 |
| Returns | ||||||||||
| Property Price Appreciation | $46,995 | $49,344 | $51,811 | $54,402 | $57,122 | $59,978 | $62,977 | $66,126 | $69,433 | $72,904 |
| Mortgage Paydown | - | - | $9,710 | $12,165 | $12,750 | $13,363 | $14,005 | $14,678 | $15,384 | $16,123 |
| Net Cash Flow | - | - | -$23,014 | -$26,774 | -$25,724 | -$24,624 | -$23,473 | -$22,269 | -$21,009 | -$19,691 |
| Total Return | $46,995 | $49,344 | $38,508 | $39,793 | $44,149 | $48,717 | $53,509 | $58,535 | $63,807 | $69,337 |
| Cumulative Return | $46,995 | $96,339 | $134,847 | $174,641 | $218,790 | $267,508 | $321,017 | $379,553 | $443,361 | $512,698 |
| Investment Metrics | ||||||||||
| Cumulative ROI | 33.3% | 68.3% | 58.4% | 71.8% | 85.5% | 99.3% | 113.3% | 127.4% | 141.5% | 155.6% |
| Cash On Cash | - | - | -10.0% | -11.0% | -10.1% | -9.1% | -8.3% | -7.5% | -6.7% | -6.0% |
4.08%
Price change (1 year)
39.97%
Price change (5 years)
