2.0 Beds
2 Baths
759 sqft
| Mortgage | |
|---|---|
| Purchase Price | $ |
| Down Payment % | $133,980 |
| Mortgage Amount | $535,920 |
| Mortgage Payment % | $2,780 |
| Income | |
|---|---|
| Gross Rental Income | $ |
| Vacancy Rate % | $ |
| Other | $ |
| Gross Operating Income | $1,850 |
| Operating Expenses | |
| Management Fees % | $ |
| Property Tax | $ |
| Repair Reserve % | $ |
| Insurance | $ |
| Condo/Strata Fees | $ |
| Total Operating Expenses | $861 |
| Net Operating Income | $988 |
| Debt Service | |
| Mortgage Payment | $2,780 |
| Net Cash Flow | -$1,792 |
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Investments | ||||||||||
| Deposits | $66,990 | - | - | - | - | - | - | - | - | - |
| Closing Costs | - | - | $94,888 | - | - | - | - | - | - | - |
| Mortgage Paydown | - | - | $1,362 | $8,403 | $8,807 | $9,231 | $9,674 | $10,139 | $10,627 | $11,137 |
| Total | $66,990 | $0 | $96,250 | $8,403 | $8,807 | $9,231 | $9,674 | $10,139 | $10,627 | $11,137 |
| Cash Invested | $66,990 | $66,990 | $163,240 | $171,644 | $180,452 | $189,683 | $199,358 | $209,497 | $220,125 | $231,262 |
| Rental Cash Flows | ||||||||||
| Rent and other income | - | - | $3,700 | $22,359 | $23,321 | $24,324 | $25,370 | $26,461 | $27,598 | $28,785 |
| Operating Expenses | - | - | -$1,722 | -$10,380 | -$10,635 | -$10,897 | -$11,167 | -$11,444 | -$11,729 | -$12,022 |
| Mortgage Payment | - | - | -$5,561 | -$33,367 | -$33,367 | -$33,367 | -$33,367 | -$33,367 | -$33,367 | -$33,367 |
| Net Cash Flow | - | - | -$3,584 | -$21,388 | -$20,681 | -$19,941 | -$19,164 | -$18,351 | -$17,498 | -$16,604 |
| Returns | ||||||||||
| Property Price Appreciation | $33,495 | $35,169 | $36,928 | $38,774 | $40,713 | $42,749 | $44,886 | $47,130 | $49,487 | $51,961 |
| Mortgage Paydown | - | - | $1,362 | $8,403 | $8,807 | $9,231 | $9,674 | $10,139 | $10,627 | $11,137 |
| Net Cash Flow | - | - | -$3,584 | -$21,388 | -$20,681 | -$19,941 | -$19,164 | -$18,351 | -$17,498 | -$16,604 |
| Total Return | $33,495 | $35,169 | $34,706 | $25,790 | $28,839 | $32,038 | $35,396 | $38,919 | $42,616 | $46,494 |
| Cumulative Return | $33,495 | $68,664 | $103,371 | $129,161 | $158,001 | $190,040 | $225,436 | $264,355 | $306,972 | $353,466 |
| Investment Metrics | ||||||||||
| Cumulative ROI | 50.0% | 102.5% | 63.3% | 75.2% | 87.6% | 100.2% | 113.1% | 126.2% | 139.5% | 152.8% |
| Cash On Cash | - | - | -2.2% | -12.5% | -11.5% | -10.5% | -9.6% | -8.8% | -7.9% | -7.2% |
4.68%
Price change (1 year)
56.0%
Price change (5 years)
