2.5 Beds
2 Baths
1049 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 | $3,052 |
| Operating Expenses | |
| Management Fees % | $ |
| Property Tax | $ |
| Repair Reserve % | $ |
| Insurance | $ |
| Condo/Strata Fees | $ |
| Total Operating Expenses | $1,052 |
| Net Operating Income | $2,000 |
| Debt Service | |
| Mortgage Payment | $3,901 |
| Net Cash Flow | -$1,901 |
| 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 | - | - | $30,525 | $37,943 | $39,575 | $41,277 | $43,051 | $44,903 | $46,833 | $48,847 |
| Operating Expenses | - | - | -$10,522 | -$12,902 | -$13,241 | -$13,590 | -$13,950 | -$14,321 | -$14,703 | -$15,097 |
| Mortgage Payment | - | - | -$39,013 | -$46,816 | -$46,816 | -$46,816 | -$46,816 | -$46,816 | -$46,816 | -$46,816 |
| Net Cash Flow | - | - | -$19,010 | -$21,775 | -$20,482 | -$19,130 | -$17,715 | -$16,234 | -$14,686 | -$13,066 |
| 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 | - | - | -$19,010 | -$21,775 | -$20,482 | -$19,130 | -$17,715 | -$16,234 | -$14,686 | -$13,066 |
| Total Return | $46,995 | $49,344 | $42,512 | $44,793 | $49,390 | $54,211 | $59,268 | $64,570 | $70,131 | $75,961 |
| Cumulative Return | $46,995 | $96,339 | $138,852 | $183,645 | $233,035 | $287,247 | $346,515 | $411,086 | $481,217 | $557,179 |
| Investment Metrics | ||||||||||
| Cumulative ROI | 33.3% | 68.3% | 60.1% | 75.5% | 91.1% | 106.7% | 122.3% | 138.0% | 153.6% | 169.1% |
| Cash On Cash | - | - | -8.2% | -9.0% | -8.0% | -7.1% | -6.3% | -5.4% | -4.7% | -4.0% |
7.38%
Price change (1 year)
68.73%
Price change (5 years)
7.37%
Price change (1 year)
68.63%
Price change (5 years)
