2.0 Beds
2 Baths
1811 sqft
Kelowna BC, V1W 3L2
| Mortgage | |
|---|---|
| Purchase Price | $ |
| Down Payment % | $518,000 |
| Mortgage Amount | $2,072,000 |
| Mortgage Payment % | $10,750 |
| Income | |
|---|---|
| Gross Rental Income | $ |
| Vacancy Rate % | $ |
| Other | $ |
| Gross Operating Income | $3,213 |
| Operating Expenses | |
| Management Fees % | $ |
| Property Tax | $ |
| Repair Reserve % | $ |
| Insurance | $ |
| Condo/Strata Fees | $ |
| Total Operating Expenses | $2,190 |
| Net Operating Income | $1,022 |
| Debt Service | |
| Mortgage Payment | $10,750 |
| Net Cash Flow | -$9,728 |
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Investments | ||||||||||
| Deposits | $518,000 | - | - | - | - | - | - | - | - | - |
| Closing Costs | $72,200 | - | - | - | - | - | - | - | - | - |
| Mortgage Paydown | $7,918 | $32,618 | $34,186 | $35,829 | $37,551 | $39,356 | $41,248 | $43,230 | $45,308 | $47,486 |
| Total | $598,118 | $32,618 | $34,186 | $35,829 | $37,551 | $39,356 | $41,248 | $43,230 | $45,308 | $47,486 |
| Cash Invested | $598,118 | $630,736 | $664,923 | $700,752 | $738,304 | $777,661 | $818,909 | $862,139 | $907,448 | $954,934 |
| Rental Cash Flows | ||||||||||
| Rent and other income | $9,639 | $38,973 | $40,649 | $42,397 | $44,220 | $46,122 | $48,105 | $50,174 | $52,331 | $54,581 |
| Operating Expenses | -$6,572 | -$26,441 | -$27,052 | -$27,678 | -$28,321 | -$28,981 | -$29,657 | -$30,352 | -$31,065 | -$31,796 |
| Mortgage Payment | -$32,252 | -$129,008 | -$129,008 | -$129,008 | -$129,008 | -$129,008 | -$129,008 | -$129,008 | -$129,008 | -$129,008 |
| Net Cash Flow | -$29,184 | -$116,476 | -$115,411 | -$114,289 | -$113,109 | -$111,867 | -$110,561 | -$109,187 | -$107,742 | -$106,223 |
| Returns | ||||||||||
| Property Price Appreciation | $129,500 | $135,974 | $142,773 | $149,912 | $157,408 | $165,278 | $173,542 | $182,219 | $191,330 | $200,897 |
| Mortgage Paydown | $7,918 | $32,618 | $34,186 | $35,829 | $37,551 | $39,356 | $41,248 | $43,230 | $45,308 | $47,486 |
| Net Cash Flow | -$29,184 | -$116,476 | -$115,411 | -$114,289 | -$113,109 | -$111,867 | -$110,561 | -$109,187 | -$107,742 | -$106,223 |
| Total Return | $108,233 | $52,117 | $61,549 | $71,452 | $81,850 | $92,767 | $104,229 | $116,263 | $128,896 | $142,159 |
| Cumulative Return | $108,233 | $160,351 | $221,900 | $293,352 | $375,202 | $467,969 | $572,199 | $688,462 | $817,359 | $959,519 |
| Investment Metrics | ||||||||||
| Cumulative ROI | 18.1% | 25.4% | 33.4% | 41.9% | 50.8% | 60.2% | 69.9% | 79.9% | 90.1% | 100.5% |
| Cash On Cash | -4.9% | -18.5% | -17.4% | -16.3% | -15.3% | -14.4% | -13.5% | -12.7% | -11.9% | -11.1% |
3.27%
Price change (1 year)
44.66%
Price change (5 years)
3.27%
Price change (1 year)
44.83%
Price change (5 years)
