1.0 Beds
1 Bath
513 sqft
| Mortgage | |
|---|---|
| Purchase Price | $ |
| Down Payment % | $97,980 |
| Mortgage Amount | $391,920 |
| Mortgage Payment % | $2,033 |
| Income | |
|---|---|
| Gross Rental Income | $ |
| Vacancy Rate % | $ |
| Other | $ |
| Gross Operating Income | $1,000 |
| Operating Expenses | |
| Management Fees % | $ |
| Property Tax | $ |
| Repair Reserve % | $ |
| Insurance | $ |
| Condo/Strata Fees | $ |
| Total Operating Expenses | $568 |
| Net Operating Income | $432 |
| Debt Service | |
| Mortgage Payment | $2,033 |
| Net Cash Flow | -$1,601 |
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Investments | ||||||||||
| Deposits | $48,990 | - | - | - | - | - | - | - | - | - |
| Closing Costs | - | - | $73,288 | - | - | - | - | - | - | - |
| Mortgage Paydown | - | - | $996 | $6,145 | $6,441 | $6,750 | $7,075 | $7,415 | $7,771 | $8,145 |
| Total | $48,990 | $0 | $74,284 | $6,145 | $6,441 | $6,750 | $7,075 | $7,415 | $7,771 | $8,145 |
| Cash Invested | $48,990 | $48,990 | $123,274 | $129,420 | $135,861 | $142,612 | $149,687 | $157,102 | $164,874 | $173,019 |
| Rental Cash Flows | ||||||||||
| Rent and other income | - | - | $2,000 | $12,090 | $12,610 | $13,152 | $13,717 | $14,307 | $14,922 | $15,564 |
| Operating Expenses | - | - | -$1,136 | -$6,846 | -$7,009 | -$7,176 | -$7,347 | -$7,523 | -$7,704 | -$7,890 |
| Mortgage Payment | - | - | -$4,067 | -$24,402 | -$24,402 | -$24,402 | -$24,402 | -$24,402 | -$24,402 | -$24,402 |
| Net Cash Flow | - | - | -$3,202 | -$19,158 | -$18,801 | -$18,426 | -$18,031 | -$17,618 | -$17,183 | -$16,727 |
| Returns | ||||||||||
| Property Price Appreciation | $24,495 | $25,719 | $27,005 | $28,356 | $29,773 | $31,262 | $32,825 | $34,466 | $36,190 | $37,999 |
| Mortgage Paydown | - | - | $996 | $6,145 | $6,441 | $6,750 | $7,075 | $7,415 | $7,771 | $8,145 |
| Net Cash Flow | - | - | -$3,202 | -$19,158 | -$18,801 | -$18,426 | -$18,031 | -$17,618 | -$17,183 | -$16,727 |
| Total Return | $24,495 | $25,719 | $24,799 | $15,343 | $17,413 | $19,587 | $21,868 | $24,264 | $26,778 | $29,417 |
| Cumulative Return | $24,495 | $50,214 | $75,014 | $90,357 | $107,770 | $127,358 | $149,226 | $173,491 | $200,269 | $229,686 |
| Investment Metrics | ||||||||||
| Cumulative ROI | 50.0% | 102.5% | 60.9% | 69.8% | 79.3% | 89.3% | 99.7% | 110.4% | 121.5% | 132.8% |
| Cash On Cash | - | - | -2.6% | -14.8% | -13.8% | -12.9% | -12.0% | -11.2% | -10.4% | -9.7% |
4.68%
Price change (1 year)
56.0%
Price change (5 years)
