2.0 Beds
1 Bath
563 sqft
| Mortgage | |
|---|---|
| Purchase Price | $ |
| Down Payment % | $105,580 |
| Mortgage Amount | $422,320 |
| Mortgage Payment % | $2,191 |
| Income | |
|---|---|
| Gross Rental Income | $ |
| Vacancy Rate % | $ |
| Other | $ |
| Gross Operating Income | $1,372 |
| Operating Expenses | |
| Management Fees % | $ |
| Property Tax | $ |
| Repair Reserve % | $ |
| Insurance | $ |
| Condo/Strata Fees | $ |
| Total Operating Expenses | $646 |
| Net Operating Income | $726 |
| Debt Service | |
| Mortgage Payment | $2,191 |
| Net Cash Flow | -$1,465 |
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Investments | ||||||||||
| Deposits | $52,790 | - | - | - | - | - | - | - | - | - |
| Closing Costs | - | - | $77,848 | - | - | - | - | - | - | - |
| Mortgage Paydown | - | - | $1,073 | $6,622 | $6,940 | $7,274 | $7,623 | $7,990 | $8,374 | $8,776 |
| Total | $52,790 | $0 | $78,921 | $6,622 | $6,940 | $7,274 | $7,623 | $7,990 | $8,374 | $8,776 |
| Cash Invested | $52,790 | $52,790 | $131,711 | $138,334 | $145,275 | $152,549 | $160,173 | $168,163 | $176,538 | $185,315 |
| Rental Cash Flows | ||||||||||
| Rent and other income | - | - | $2,744 | $16,585 | $17,298 | $18,042 | $18,818 | $19,627 | $20,471 | $21,352 |
| Operating Expenses | - | - | -$1,292 | -$7,785 | -$7,976 | -$8,172 | -$8,374 | -$8,581 | -$8,795 | -$9,014 |
| Mortgage Payment | - | - | -$4,382 | -$26,294 | -$26,294 | -$26,294 | -$26,294 | -$26,294 | -$26,294 | -$26,294 |
| Net Cash Flow | - | - | -$2,930 | -$17,494 | -$16,972 | -$16,424 | -$15,850 | -$15,248 | -$14,618 | -$13,957 |
| Returns | ||||||||||
| Property Price Appreciation | $26,395 | $27,714 | $29,100 | $30,555 | $32,083 | $33,687 | $35,371 | $37,140 | $38,997 | $40,947 |
| Mortgage Paydown | - | - | $1,073 | $6,622 | $6,940 | $7,274 | $7,623 | $7,990 | $8,374 | $8,776 |
| Net Cash Flow | - | - | -$2,930 | -$17,494 | -$16,972 | -$16,424 | -$15,850 | -$15,248 | -$14,618 | -$13,957 |
| Total Return | $26,395 | $27,714 | $27,244 | $19,683 | $22,051 | $24,537 | $27,145 | $29,882 | $32,753 | $35,767 |
| Cumulative Return | $26,395 | $54,109 | $81,353 | $101,037 | $123,089 | $147,626 | $174,771 | $204,653 | $237,407 | $273,174 |
| Investment Metrics | ||||||||||
| Cumulative ROI | 50.0% | 102.5% | 61.8% | 73.0% | 84.7% | 96.8% | 109.1% | 121.7% | 134.5% | 147.4% |
| Cash On Cash | - | - | -2.2% | -12.6% | -11.7% | -10.8% | -9.9% | -9.1% | -8.3% | -7.5% |
4.68%
Price change (1 year)
56.0%
Price change (5 years)
