2.0 Beds
1 Bath
636 sqft
| Mortgage | |
|---|---|
| Purchase Price | $ |
| Down Payment % | $110,780 |
| Mortgage Amount | $443,120 |
| Mortgage Payment % | $2,299 |
| Income | |
|---|---|
| Gross Rental Income | $ |
| Vacancy Rate % | $ |
| Other | $ |
| Gross Operating Income | $1,550 |
| Operating Expenses | |
| Management Fees % | $ |
| Property Tax | $ |
| Repair Reserve % | $ |
| Insurance | $ |
| Condo/Strata Fees | $ |
| Total Operating Expenses | $719 |
| Net Operating Income | $830 |
| Debt Service | |
| Mortgage Payment | $2,299 |
| Net Cash Flow | -$1,468 |
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Investments | ||||||||||
| Deposits | $55,390 | - | - | - | - | - | - | - | - | - |
| Closing Costs | - | - | $80,968 | - | - | - | - | - | - | - |
| Mortgage Paydown | - | - | $1,126 | $6,948 | $7,282 | $7,632 | $7,999 | $8,383 | $8,786 | $9,209 |
| Total | $55,390 | $0 | $82,094 | $6,948 | $7,282 | $7,632 | $7,999 | $8,383 | $8,786 | $9,209 |
| Cash Invested | $55,390 | $55,390 | $137,484 | $144,433 | $151,715 | $159,348 | $167,348 | $175,732 | $184,518 | $193,728 |
| Rental Cash Flows | ||||||||||
| Rent and other income | - | - | $3,100 | $18,736 | $19,541 | $20,382 | $21,258 | $22,172 | $23,126 | $24,120 |
| Operating Expenses | - | - | -$1,439 | -$8,674 | -$8,887 | -$9,107 | -$9,332 | -$9,564 | -$9,802 | -$10,047 |
| Mortgage Payment | - | - | -$4,598 | -$27,589 | -$27,589 | -$27,589 | -$27,589 | -$27,589 | -$27,589 | -$27,589 |
| Net Cash Flow | - | - | -$2,937 | -$17,528 | -$16,935 | -$16,314 | -$15,663 | -$14,981 | -$14,266 | -$13,517 |
| Returns | ||||||||||
| Property Price Appreciation | $27,695 | $29,079 | $30,533 | $32,060 | $33,663 | $35,346 | $37,113 | $38,969 | $40,918 | $42,964 |
| Mortgage Paydown | - | - | $1,126 | $6,948 | $7,282 | $7,632 | $7,999 | $8,383 | $8,786 | $9,209 |
| Net Cash Flow | - | - | -$2,937 | -$17,528 | -$16,935 | -$16,314 | -$15,663 | -$14,981 | -$14,266 | -$13,517 |
| Total Return | $27,695 | $29,079 | $28,722 | $21,480 | $24,010 | $26,664 | $29,449 | $32,372 | $35,438 | $38,656 |
| Cumulative Return | $27,695 | $56,774 | $85,497 | $106,978 | $130,988 | $157,652 | $187,102 | $219,474 | $254,913 | $293,569 |
| Investment Metrics | ||||||||||
| Cumulative ROI | 50.0% | 102.5% | 62.2% | 74.1% | 86.3% | 98.9% | 111.8% | 124.9% | 138.2% | 151.5% |
| Cash On Cash | - | - | -2.1% | -12.1% | -11.2% | -10.2% | -9.4% | -8.5% | -7.7% | -7.0% |
4.68%
Price change (1 year)
56.0%
Price change (5 years)
