2.0 Beds
1 Bath
631 sqft
| Mortgage | |
|---|---|
| Purchase Price | $ |
| Down Payment % | $107,980 |
| Mortgage Amount | $431,920 |
| Mortgage Payment % | $2,241 |
| Income | |
|---|---|
| Gross Rental Income | $ |
| Vacancy Rate % | $ |
| Other | $ |
| Gross Operating Income | $1,538 |
| Operating Expenses | |
| Management Fees % | $ |
| Property Tax | $ |
| Repair Reserve % | $ |
| Insurance | $ |
| Condo/Strata Fees | $ |
| Total Operating Expenses | $711 |
| Net Operating Income | $826 |
| Debt Service | |
| Mortgage Payment | $2,241 |
| Net Cash Flow | -$1,414 |
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Investments | ||||||||||
| Deposits | $53,990 | - | - | - | - | - | - | - | - | - |
| Closing Costs | - | - | $79,288 | - | - | - | - | - | - | - |
| Mortgage Paydown | - | - | $1,098 | $6,772 | $7,098 | $7,439 | $7,797 | $8,172 | $8,564 | $8,976 |
| Total | $53,990 | $0 | $80,386 | $6,772 | $7,098 | $7,439 | $7,797 | $8,172 | $8,564 | $8,976 |
| Cash Invested | $53,990 | $53,990 | $134,376 | $141,149 | $148,247 | $155,687 | $163,484 | $171,656 | $180,221 | $189,198 |
| Rental Cash Flows | ||||||||||
| Rent and other income | - | - | $3,076 | $18,589 | $19,388 | $20,222 | $21,091 | $21,998 | $22,944 | $23,931 |
| Operating Expenses | - | - | -$1,422 | -$8,571 | -$8,782 | -$8,999 | -$9,221 | -$9,451 | -$9,686 | -$9,929 |
| Mortgage Payment | - | - | -$4,482 | -$26,892 | -$26,892 | -$26,892 | -$26,892 | -$26,892 | -$26,892 | -$26,892 |
| Net Cash Flow | - | - | -$2,828 | -$16,874 | -$16,286 | -$15,669 | -$15,022 | -$14,345 | -$13,635 | -$12,890 |
| Returns | ||||||||||
| Property Price Appreciation | $26,995 | $28,344 | $29,761 | $31,250 | $32,812 | $34,453 | $36,175 | $37,984 | $39,883 | $41,878 |
| Mortgage Paydown | - | - | $1,098 | $6,772 | $7,098 | $7,439 | $7,797 | $8,172 | $8,564 | $8,976 |
| Net Cash Flow | - | - | -$2,828 | -$16,874 | -$16,286 | -$15,669 | -$15,022 | -$14,345 | -$13,635 | -$12,890 |
| Total Return | $26,995 | $28,344 | $28,031 | $21,148 | $23,624 | $26,223 | $28,950 | $31,811 | $34,813 | $37,963 |
| Cumulative Return | $26,995 | $55,339 | $83,371 | $104,519 | $128,144 | $154,367 | $183,317 | $215,128 | $249,942 | $287,906 |
| Investment Metrics | ||||||||||
| Cumulative ROI | 50.0% | 102.5% | 62.0% | 74.0% | 86.4% | 99.2% | 112.1% | 125.3% | 138.7% | 152.2% |
| Cash On Cash | - | - | -2.1% | -12.0% | -11.0% | -10.1% | -9.2% | -8.4% | -7.6% | -6.8% |
