1.0 Beds
1 Bath
603 sqft
| Mortgage | |
|---|---|
| Purchase Price | $ |
| Down Payment % | $105,980 |
| Mortgage Amount | $423,920 |
| Mortgage Payment % | $2,199 |
| Income | |
|---|---|
| Gross Rental Income | $ |
| Vacancy Rate % | $ |
| Other | $ |
| Gross Operating Income | $1,175 |
| Operating Expenses | |
| Management Fees % | $ |
| Property Tax | $ |
| Repair Reserve % | $ |
| Insurance | $ |
| Condo/Strata Fees | $ |
| Total Operating Expenses | $656 |
| Net Operating Income | $519 |
| Debt Service | |
| Mortgage Payment | $2,199 |
| Net Cash Flow | -$1,680 |
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Investments | ||||||||||
| Deposits | $52,990 | - | - | - | - | - | - | - | - | - |
| Closing Costs | - | - | $78,088 | - | - | - | - | - | - | - |
| Mortgage Paydown | - | - | $1,077 | $6,647 | $6,967 | $7,301 | $7,652 | $8,020 | $8,406 | $8,810 |
| Total | $52,990 | $0 | $79,165 | $6,647 | $6,967 | $7,301 | $7,652 | $8,020 | $8,406 | $8,810 |
| Cash Invested | $52,990 | $52,990 | $132,155 | $138,803 | $145,770 | $153,072 | $160,725 | $168,745 | $177,152 | $185,962 |
| Rental Cash Flows | ||||||||||
| Rent and other income | - | - | $2,351 | $14,211 | $14,822 | $15,459 | $16,124 | $16,817 | $17,541 | $18,295 |
| Operating Expenses | - | - | -$1,313 | -$7,910 | -$8,098 | -$8,292 | -$8,491 | -$8,695 | -$8,904 | -$9,120 |
| Mortgage Payment | - | - | -$4,399 | -$26,394 | -$26,394 | -$26,394 | -$26,394 | -$26,394 | -$26,394 | -$26,394 |
| Net Cash Flow | - | - | -$3,360 | -$20,093 | -$19,671 | -$19,227 | -$18,761 | -$18,271 | -$17,758 | -$17,219 |
| Returns | ||||||||||
| Property Price Appreciation | $26,495 | $27,819 | $29,210 | $30,671 | $32,204 | $33,815 | $35,505 | $37,281 | $39,145 | $41,102 |
| Mortgage Paydown | - | - | $1,077 | $6,647 | $6,967 | $7,301 | $7,652 | $8,020 | $8,406 | $8,810 |
| Net Cash Flow | - | - | -$3,360 | -$20,093 | -$19,671 | -$19,227 | -$18,761 | -$18,271 | -$17,758 | -$17,219 |
| Total Return | $26,495 | $27,819 | $26,928 | $17,225 | $19,500 | $21,889 | $24,397 | $27,030 | $29,793 | $32,693 |
| Cumulative Return | $26,495 | $54,314 | $81,242 | $98,467 | $117,968 | $139,858 | $164,256 | $191,286 | $221,079 | $253,773 |
| Investment Metrics | ||||||||||
| Cumulative ROI | 50.0% | 102.5% | 61.5% | 70.9% | 80.9% | 91.4% | 102.2% | 113.4% | 124.8% | 136.5% |
| Cash On Cash | - | - | -2.5% | -14.5% | -13.5% | -12.6% | -11.7% | -10.8% | -10.0% | -9.3% |
4.68%
Price change (1 year)
56.0%
Price change (5 years)
