2.0 Beds
1 Bath
669 sqft
| Mortgage | |
|---|---|
| Purchase Price | $ |
| Down Payment % | $122,480 |
| Mortgage Amount | $489,920 |
| Mortgage Payment % | $2,541 |
| Income | |
|---|---|
| Gross Rental Income | $ |
| Vacancy Rate % | $ |
| Other | $ |
| Gross Operating Income | $1,630 |
| Operating Expenses | |
| Management Fees % | $ |
| Property Tax | $ |
| Repair Reserve % | $ |
| Insurance | $ |
| Condo/Strata Fees | $ |
| Total Operating Expenses | $765 |
| Net Operating Income | $865 |
| Debt Service | |
| Mortgage Payment | $2,541 |
| Net Cash Flow | -$1,676 |
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Investments | ||||||||||
| Deposits | $61,240 | - | - | - | - | - | - | - | - | - |
| Closing Costs | - | - | $87,988 | - | - | - | - | - | - | - |
| Mortgage Paydown | - | - | $1,245 | $7,682 | $8,051 | $8,438 | $8,844 | $9,269 | $9,714 | $10,181 |
| Total | $61,240 | $0 | $89,233 | $7,682 | $8,051 | $8,438 | $8,844 | $9,269 | $9,714 | $10,181 |
| Cash Invested | $61,240 | $61,240 | $150,473 | $158,156 | $166,207 | $174,646 | $183,491 | $192,760 | $202,475 | $212,657 |
| Rental Cash Flows | ||||||||||
| Rent and other income | - | - | $3,261 | $19,708 | $20,555 | $21,439 | $22,361 | $23,323 | $24,326 | $25,372 |
| Operating Expenses | - | - | -$1,530 | -$9,219 | -$9,445 | -$9,677 | -$9,917 | -$10,162 | -$10,415 | -$10,675 |
| Mortgage Payment | - | - | -$5,083 | -$30,503 | -$30,503 | -$30,503 | -$30,503 | -$30,503 | -$30,503 | -$30,503 |
| Net Cash Flow | - | - | -$3,352 | -$20,014 | -$19,393 | -$18,741 | -$18,059 | -$17,343 | -$16,593 | -$15,807 |
| Returns | ||||||||||
| Property Price Appreciation | $30,620 | $32,150 | $33,758 | $35,446 | $37,218 | $39,079 | $41,033 | $43,085 | $45,239 | $47,501 |
| Mortgage Paydown | - | - | $1,245 | $7,682 | $8,051 | $8,438 | $8,844 | $9,269 | $9,714 | $10,181 |
| Net Cash Flow | - | - | -$3,352 | -$20,014 | -$19,393 | -$18,741 | -$18,059 | -$17,343 | -$16,593 | -$15,807 |
| Total Return | $30,620 | $32,150 | $31,651 | $23,114 | $25,877 | $28,776 | $31,818 | $35,011 | $38,361 | $41,876 |
| Cumulative Return | $30,620 | $62,771 | $94,422 | $117,536 | $143,414 | $172,190 | $204,009 | $239,021 | $277,382 | $319,258 |
| Investment Metrics | ||||||||||
| Cumulative ROI | 50.0% | 102.5% | 62.8% | 74.3% | 86.3% | 98.6% | 111.2% | 124.0% | 137.0% | 150.1% |
| Cash On Cash | - | - | -2.2% | -12.7% | -11.7% | -10.7% | -9.8% | -9.0% | -8.2% | -7.4% |
4.68%
Price change (1 year)
56.0%
Price change (5 years)
