1.5 Beds
1 Bath
561 sqft
| Mortgage | |
|---|---|
| Purchase Price | $ |
| Down Payment % | $103,980 |
| Mortgage Amount | $415,920 |
| Mortgage Payment % | $2,158 |
| Income | |
|---|---|
| Gross Rental Income | $ |
| Vacancy Rate % | $ |
| Other | $ |
| Gross Operating Income | $1,632 |
| Operating Expenses | |
| Management Fees % | $ |
| Property Tax | $ |
| Repair Reserve % | $ |
| Insurance | $ |
| Condo/Strata Fees | $ |
| Total Operating Expenses | $667 |
| Net Operating Income | $964 |
| Debt Service | |
| Mortgage Payment | $2,158 |
| Net Cash Flow | -$1,193 |
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Investments | ||||||||||
| Deposits | $51,990 | - | - | - | - | - | - | - | - | - |
| Closing Costs | - | - | $76,888 | - | - | - | - | - | - | - |
| Mortgage Paydown | - | - | $1,057 | $6,522 | $6,835 | $7,164 | $7,508 | $7,869 | $8,247 | $8,643 |
| Total | $51,990 | $0 | $77,945 | $6,522 | $6,835 | $7,164 | $7,508 | $7,869 | $8,247 | $8,643 |
| Cash Invested | $51,990 | $51,990 | $129,935 | $136,457 | $143,293 | $150,457 | $157,965 | $165,835 | $174,082 | $182,726 |
| Rental Cash Flows | ||||||||||
| Rent and other income | - | - | $3,265 | $19,730 | $20,578 | $21,463 | $22,386 | $23,349 | $24,353 | $25,400 |
| Operating Expenses | - | - | -$1,335 | -$8,044 | -$8,247 | -$8,456 | -$8,671 | -$8,892 | -$9,120 | -$9,354 |
| Mortgage Payment | - | - | -$4,316 | -$25,896 | -$25,896 | -$25,896 | -$25,896 | -$25,896 | -$25,896 | -$25,896 |
| Net Cash Flow | - | - | -$2,386 | -$14,210 | -$13,564 | -$12,888 | -$12,180 | -$11,439 | -$10,662 | -$9,850 |
| Returns | ||||||||||
| Property Price Appreciation | $25,995 | $27,294 | $28,659 | $30,092 | $31,597 | $33,176 | $34,835 | $36,577 | $38,406 | $40,326 |
| Mortgage Paydown | - | - | $1,057 | $6,522 | $6,835 | $7,164 | $7,508 | $7,869 | $8,247 | $8,643 |
| Net Cash Flow | - | - | -$2,386 | -$14,210 | -$13,564 | -$12,888 | -$12,180 | -$11,439 | -$10,662 | -$9,850 |
| Total Return | $25,995 | $27,294 | $27,330 | $22,404 | $24,867 | $27,452 | $30,163 | $33,007 | $35,991 | $39,120 |
| Cumulative Return | $25,995 | $53,289 | $80,620 | $103,024 | $127,892 | $155,345 | $185,508 | $218,516 | $254,507 | $293,627 |
| Investment Metrics | ||||||||||
| Cumulative ROI | 50.0% | 102.5% | 62.0% | 75.5% | 89.3% | 103.2% | 117.4% | 131.8% | 146.2% | 160.7% |
| Cash On Cash | - | - | -1.8% | -10.4% | -9.5% | -8.6% | -7.7% | -6.9% | -6.1% | -5.4% |
4.68%
Price change (1 year)
56.0%
Price change (5 years)
