1.0 Beds
1 Bath
529 sqft
MULTIMEDIA
| Mortgage | |
|---|---|
| Purchase Price | $ |
| Down Payment % | $96,980 |
| Mortgage Amount | $387,920 |
| Mortgage Payment % | $2,012 |
| Income | |
|---|---|
| Gross Rental Income | $ |
| Vacancy Rate % | $ |
| Other | $ |
| Gross Operating Income | $1,031 |
| Operating Expenses | |
| Management Fees % | $ |
| Property Tax | $ |
| Repair Reserve % | $ |
| Insurance | $ |
| Condo/Strata Fees | $ |
| Total Operating Expenses | $454 |
| Net Operating Income | $577 |
| Debt Service | |
| Mortgage Payment | $2,012 |
| Net Cash Flow | -$1,435 |
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Investments | ||||||||||
| Deposits | $72,735 | - | - | - | - | - | - | - | - | - |
| Closing Costs | $48,443 | - | - | - | - | - | - | - | - | - |
| Mortgage Paydown | $1,980 | $6,130 | $6,425 | $6,734 | $7,057 | $7,397 | $7,752 | $8,125 | $8,515 | $8,925 |
| Total | $123,158 | $6,130 | $6,425 | $6,734 | $7,057 | $7,397 | $7,752 | $8,125 | $8,515 | $8,925 |
| Cash Invested | $123,158 | $129,289 | $135,714 | $142,449 | $149,507 | $156,904 | $164,657 | $172,782 | $181,298 | $190,223 |
| Rental Cash Flows | ||||||||||
| Rent and other income | $4,126 | $12,556 | $13,095 | $13,659 | $14,246 | $14,859 | $15,497 | $16,164 | $16,859 | $17,584 |
| Operating Expenses | -$1,817 | -$5,496 | -$5,632 | -$5,773 | -$5,917 | -$6,066 | -$6,219 | -$6,376 | -$6,538 | -$6,705 |
| Mortgage Payment | -$8,051 | -$24,153 | -$24,153 | -$24,153 | -$24,153 | -$24,153 | -$24,153 | -$24,153 | -$24,153 | -$24,153 |
| Net Cash Flow | -$5,741 | -$17,093 | -$16,689 | -$16,267 | -$15,824 | -$15,360 | -$14,874 | -$14,365 | -$13,832 | -$13,273 |
| Returns | ||||||||||
| Property Price Appreciation | $24,245 | $25,457 | $26,730 | $28,066 | $29,469 | $30,943 | $32,490 | $34,115 | $35,820 | $37,611 |
| Mortgage Paydown | $1,980 | $6,130 | $6,425 | $6,734 | $7,057 | $7,397 | $7,752 | $8,125 | $8,515 | $8,925 |
| Net Cash Flow | -$5,741 | -$17,093 | -$16,689 | -$16,267 | -$15,824 | -$15,360 | -$14,874 | -$14,365 | -$13,832 | -$13,273 |
| Total Return | $20,483 | $14,494 | $16,465 | $18,533 | $20,703 | $22,980 | $25,368 | $27,875 | $30,504 | $33,263 |
| Cumulative Return | $20,483 | $34,978 | $51,443 | $69,977 | $90,681 | $113,661 | $139,030 | $166,905 | $197,410 | $230,673 |
| Investment Metrics | ||||||||||
| Cumulative ROI | 16.6% | 27.1% | 37.9% | 49.1% | 60.7% | 72.4% | 84.4% | 96.6% | 108.9% | 121.3% |
| Cash On Cash | -4.7% | -13.2% | -12.3% | -11.4% | -10.6% | -9.8% | -9.0% | -8.3% | -7.6% | -7.0% |
-0.55%
Price change (1 year)
50.54%
Price change (5 years)
-0.51%
Price change (1 year)
48.71%
Price change (5 years)
