2.0 Beds
1 Bath
621 sqft
| Mortgage | |
|---|---|
| Purchase Price | $ |
| Down Payment % | $110,580 |
| Mortgage Amount | $442,320 |
| Mortgage Payment % | $2,295 |
| Income | |
|---|---|
| Gross Rental Income | $ |
| Vacancy Rate % | $ |
| Other | $ |
| Gross Operating Income | $1,513 |
| Operating Expenses | |
| Management Fees % | $ |
| Property Tax | $ |
| Repair Reserve % | $ |
| Insurance | $ |
| Condo/Strata Fees | $ |
| Total Operating Expenses | $706 |
| Net Operating Income | $807 |
| Debt Service | |
| Mortgage Payment | $2,295 |
| Net Cash Flow | -$1,487 |
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Investments | ||||||||||
| Deposits | $55,290 | - | - | - | - | - | - | - | - | - |
| Closing Costs | - | - | $80,848 | - | - | - | - | - | - | - |
| Mortgage Paydown | - | - | $1,124 | $6,936 | $7,269 | $7,618 | $7,985 | $8,368 | $8,771 | $9,192 |
| Total | $55,290 | $0 | $81,972 | $6,936 | $7,269 | $7,618 | $7,985 | $8,368 | $8,771 | $9,192 |
| Cash Invested | $55,290 | $55,290 | $137,262 | $144,198 | $151,468 | $159,087 | $167,072 | $175,440 | $184,211 | $193,404 |
| Rental Cash Flows | ||||||||||
| Rent and other income | - | - | $3,027 | $18,294 | $19,081 | $19,901 | $20,757 | $21,649 | $22,580 | $23,551 |
| Operating Expenses | - | - | -$1,412 | -$8,509 | -$8,718 | -$8,933 | -$9,154 | -$9,381 | -$9,614 | -$9,855 |
| Mortgage Payment | - | - | -$4,590 | -$27,540 | -$27,540 | -$27,540 | -$27,540 | -$27,540 | -$27,540 | -$27,540 |
| Net Cash Flow | - | - | -$2,975 | -$17,754 | -$17,177 | -$16,571 | -$15,936 | -$15,271 | -$14,574 | -$13,843 |
| Returns | ||||||||||
| Property Price Appreciation | $27,645 | $29,027 | $30,478 | $32,002 | $33,602 | $35,282 | $37,046 | $38,899 | $40,844 | $42,886 |
| Mortgage Paydown | - | - | $1,124 | $6,936 | $7,269 | $7,618 | $7,985 | $8,368 | $8,771 | $9,192 |
| Net Cash Flow | - | - | -$2,975 | -$17,754 | -$17,177 | -$16,571 | -$15,936 | -$15,271 | -$14,574 | -$13,843 |
| Total Return | $27,645 | $29,027 | $28,628 | $21,183 | $23,694 | $26,329 | $29,095 | $31,996 | $35,041 | $38,235 |
| Cumulative Return | $27,645 | $56,672 | $85,300 | $106,484 | $130,178 | $156,508 | $185,604 | $217,600 | $252,641 | $290,877 |
| Investment Metrics | ||||||||||
| Cumulative ROI | 50.0% | 102.5% | 62.1% | 73.8% | 85.9% | 98.4% | 111.1% | 124.0% | 137.1% | 150.4% |
| Cash On Cash | - | - | -2.2% | -12.3% | -11.3% | -10.4% | -9.5% | -8.7% | -7.9% | -7.2% |
4.68%
Price change (1 year)
56.0%
Price change (5 years)
