2.0 Beds
1 Bath
637 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 | $1,552 |
| Operating Expenses | |
| Management Fees % | $ |
| Property Tax | $ |
| Repair Reserve % | $ |
| Insurance | $ |
| Condo/Strata Fees | $ |
| Total Operating Expenses | $720 |
| Net Operating Income | $831 |
| Debt Service | |
| Mortgage Payment | $2,299 |
| Net Cash Flow | -$1,467 |
| 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 | - | - | $3,105 | $18,765 | $19,572 | $20,414 | $21,292 | $22,207 | $23,162 | $24,158 |
| Operating Expenses | - | - | -$1,441 | -$8,685 | -$8,899 | -$9,118 | -$9,344 | -$9,576 | -$9,815 | -$10,060 |
| Mortgage Payment | - | - | -$4,598 | -$27,589 | -$27,589 | -$27,589 | -$27,589 | -$27,589 | -$27,589 | -$27,589 |
| Net Cash Flow | - | - | -$2,934 | -$17,509 | -$16,916 | -$16,294 | -$15,642 | -$14,958 | -$14,242 | -$13,492 |
| 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 | - | - | -$2,934 | -$17,509 | -$16,916 | -$16,294 | -$15,642 | -$14,958 | -$14,242 | -$13,492 |
| Total Return | $27,695 | $29,079 | $28,725 | $21,499 | $24,029 | $26,684 | $29,471 | $32,394 | $35,462 | $38,681 |
| Cumulative Return | $27,695 | $56,774 | $85,500 | $106,999 | $131,029 | $157,714 | $187,185 | $219,580 | $255,042 | $293,723 |
| Investment Metrics | ||||||||||
| Cumulative ROI | 50.0% | 102.5% | 62.2% | 74.1% | 86.4% | 99.0% | 111.9% | 125.0% | 138.2% | 151.6% |
| Cash On Cash | - | - | -2.1% | -12.1% | -11.2% | -10.2% | -9.3% | -8.5% | -7.7% | -7.0% |
4.68%
Price change (1 year)
56.0%
Price change (5 years)
