2.0 Beds
2 Baths
769 sqft
| Mortgage | |
|---|---|
| Purchase Price | $ |
| Down Payment % | $131,980 |
| Mortgage Amount | $527,920 |
| Mortgage Payment % | $2,739 |
| Income | |
|---|---|
| Gross Rental Income | $ |
| Vacancy Rate % | $ |
| Other | $ |
| Gross Operating Income | $1,874 |
| Operating Expenses | |
| Management Fees % | $ |
| Property Tax | $ |
| Repair Reserve % | $ |
| Insurance | $ |
| Condo/Strata Fees | $ |
| Total Operating Expenses | $867 |
| Net Operating Income | $1,006 |
| Debt Service | |
| Mortgage Payment | $2,739 |
| Net Cash Flow | -$1,732 |
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Investments | ||||||||||
| Deposits | $65,990 | - | - | - | - | - | - | - | - | - |
| Closing Costs | - | - | $93,688 | - | - | - | - | - | - | - |
| Mortgage Paydown | - | - | $1,342 | $8,278 | $8,676 | $9,093 | $9,530 | $9,988 | $10,468 | $10,971 |
| Total | $65,990 | $0 | $95,030 | $8,278 | $8,676 | $9,093 | $9,530 | $9,988 | $10,468 | $10,971 |
| Cash Invested | $65,990 | $65,990 | $161,020 | $169,298 | $177,974 | $187,068 | $196,598 | $206,586 | $217,055 | $228,027 |
| Rental Cash Flows | ||||||||||
| Rent and other income | - | - | $3,748 | $22,654 | $23,628 | $24,644 | $25,704 | $26,809 | $27,962 | $29,164 |
| Operating Expenses | - | - | -$1,735 | -$10,454 | -$10,711 | -$10,975 | -$11,247 | -$11,527 | -$11,814 | -$12,110 |
| Mortgage Payment | - | - | -$5,478 | -$32,869 | -$32,869 | -$32,869 | -$32,869 | -$32,869 | -$32,869 | -$32,869 |
| Net Cash Flow | - | - | -$3,464 | -$20,669 | -$19,952 | -$19,201 | -$18,413 | -$17,587 | -$16,722 | -$15,815 |
| Returns | ||||||||||
| Property Price Appreciation | $32,995 | $34,644 | $36,376 | $38,195 | $40,105 | $42,110 | $44,216 | $46,427 | $48,748 | $51,186 |
| Mortgage Paydown | - | - | $1,342 | $8,278 | $8,676 | $9,093 | $9,530 | $9,988 | $10,468 | $10,971 |
| Net Cash Flow | - | - | -$3,464 | -$20,669 | -$19,952 | -$19,201 | -$18,413 | -$17,587 | -$16,722 | -$15,815 |
| Total Return | $32,995 | $34,644 | $34,254 | $25,804 | $28,829 | $32,003 | $35,333 | $38,828 | $42,494 | $46,342 |
| Cumulative Return | $32,995 | $67,639 | $101,894 | $127,698 | $156,527 | $188,530 | $223,864 | $262,692 | $305,187 | $351,529 |
| Investment Metrics | ||||||||||
| Cumulative ROI | 50.0% | 102.5% | 63.3% | 75.4% | 87.9% | 100.8% | 113.9% | 127.2% | 140.6% | 154.2% |
| Cash On Cash | - | - | -2.2% | -12.2% | -11.2% | -10.3% | -9.4% | -8.5% | -7.7% | -6.9% |
4.68%
Price change (1 year)
56.0%
Price change (5 years)
