1.5 Beds
1 Bath
569 sqft
| Mortgage | |
|---|---|
| Purchase Price | $ |
| Down Payment % | $102,980 |
| Mortgage Amount | $411,920 |
| Mortgage Payment % | $2,137 |
| Income | |
|---|---|
| Gross Rental Income | $ |
| Vacancy Rate % | $ |
| Other | $ |
| Gross Operating Income | $1,655 |
| Operating Expenses | |
| Management Fees % | $ |
| Property Tax | $ |
| Repair Reserve % | $ |
| Insurance | $ |
| Condo/Strata Fees | $ |
| Total Operating Expenses | $674 |
| Net Operating Income | $981 |
| Debt Service | |
| Mortgage Payment | $2,137 |
| Net Cash Flow | -$1,155 |
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Investments | ||||||||||
| Deposits | $51,490 | - | - | - | - | - | - | - | - | - |
| Closing Costs | - | - | $76,288 | - | - | - | - | - | - | - |
| Mortgage Paydown | - | - | $1,047 | $6,459 | $6,769 | $7,095 | $7,436 | $7,793 | $8,168 | $8,560 |
| Total | $51,490 | $0 | $77,335 | $6,459 | $6,769 | $7,095 | $7,436 | $7,793 | $8,168 | $8,560 |
| Cash Invested | $51,490 | $51,490 | $128,825 | $135,284 | $142,054 | $149,149 | $156,586 | $164,379 | $172,547 | $181,108 |
| Rental Cash Flows | ||||||||||
| Rent and other income | - | - | $3,311 | $20,011 | $20,872 | $21,769 | $22,706 | $23,682 | $24,700 | $25,762 |
| Operating Expenses | - | - | -$1,348 | -$8,124 | -$8,330 | -$8,541 | -$8,758 | -$8,982 | -$9,212 | -$9,449 |
| Mortgage Payment | - | - | -$4,274 | -$25,647 | -$25,647 | -$25,647 | -$25,647 | -$25,647 | -$25,647 | -$25,647 |
| Net Cash Flow | - | - | -$2,311 | -$13,760 | -$13,105 | -$12,418 | -$11,699 | -$10,947 | -$10,159 | -$9,333 |
| Returns | ||||||||||
| Property Price Appreciation | $25,745 | $27,032 | $28,383 | $29,803 | $31,293 | $32,857 | $34,500 | $36,225 | $38,037 | $39,938 |
| Mortgage Paydown | - | - | $1,047 | $6,459 | $6,769 | $7,095 | $7,436 | $7,793 | $8,168 | $8,560 |
| Net Cash Flow | - | - | -$2,311 | -$13,760 | -$13,105 | -$12,418 | -$11,699 | -$10,947 | -$10,159 | -$9,333 |
| Total Return | $25,745 | $27,032 | $27,119 | $22,502 | $24,957 | $27,534 | $30,237 | $33,072 | $36,046 | $39,165 |
| Cumulative Return | $25,745 | $52,777 | $79,897 | $102,399 | $127,357 | $154,891 | $185,128 | $218,200 | $254,247 | $293,413 |
| Investment Metrics | ||||||||||
| Cumulative ROI | 50.0% | 102.5% | 62.0% | 75.7% | 89.7% | 103.8% | 118.2% | 132.7% | 147.3% | 162.0% |
| Cash On Cash | - | - | -1.8% | -10.2% | -9.2% | -8.3% | -7.5% | -6.7% | -5.9% | -5.2% |
4.68%
Price change (1 year)
56.0%
Price change (5 years)
