2.0 Beds
2 Baths
736 sqft
MULTIMEDIA
| Mortgage | |
|---|---|
| Purchase Price | $ |
| Down Payment % | $188,580 |
| Mortgage Amount | $754,320 |
| Mortgage Payment % | $3,913 |
| Income | |
|---|---|
| Gross Rental Income | $ |
| Vacancy Rate % | $ |
| Other | $ |
| Gross Operating Income | $1,794 |
| Operating Expenses | |
| Management Fees % | $ |
| Property Tax | $ |
| Repair Reserve % | $ |
| Insurance | $ |
| Condo/Strata Fees | $ |
| Total Operating Expenses | $908 |
| Net Operating Income | $885 |
| Debt Service | |
| Mortgage Payment | $3,913 |
| Net Cash Flow | -$3,028 |
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Investments | ||||||||||
| Deposits | $94,290 | - | - | - | - | - | - | - | - | - |
| Closing Costs | $127,648 | - | - | - | - | - | - | - | - | - |
| Mortgage Paydown | $9,741 | $12,204 | $12,791 | $13,406 | $14,050 | $14,725 | $15,433 | $16,175 | $16,952 | $17,767 |
| Total | $231,679 | $12,204 | $12,791 | $13,406 | $14,050 | $14,725 | $15,433 | $16,175 | $16,952 | $17,767 |
| Cash Invested | $231,679 | $243,884 | $256,675 | $270,081 | $284,132 | $298,857 | $314,291 | $330,466 | $347,419 | $365,186 |
| Rental Cash Flows | ||||||||||
| Rent and other income | $17,940 | $22,299 | $23,258 | $24,258 | $25,301 | $26,389 | $27,524 | $28,707 | $29,942 | $31,229 |
| Operating Expenses | -$9,084 | -$11,121 | -$11,390 | -$11,668 | -$11,952 | -$12,245 | -$12,546 | -$12,855 | -$13,174 | -$13,501 |
| Mortgage Payment | -$39,138 | -$46,966 | -$46,966 | -$46,966 | -$46,966 | -$46,966 | -$46,966 | -$46,966 | -$46,966 | -$46,966 |
| Net Cash Flow | -$30,282 | -$35,787 | -$35,098 | -$34,375 | -$33,617 | -$32,822 | -$31,988 | -$31,114 | -$30,198 | -$29,237 |
| Returns | ||||||||||
| Property Price Appreciation | $47,145 | $49,502 | $51,977 | $54,576 | $57,305 | $60,170 | $63,178 | $66,337 | $69,654 | $73,137 |
| Mortgage Paydown | $9,741 | $12,204 | $12,791 | $13,406 | $14,050 | $14,725 | $15,433 | $16,175 | $16,952 | $17,767 |
| Net Cash Flow | -$30,282 | -$35,787 | -$35,098 | -$34,375 | -$33,617 | -$32,822 | -$31,988 | -$31,114 | -$30,198 | -$29,237 |
| Total Return | $26,603 | $25,919 | $29,669 | $33,606 | $37,737 | $42,073 | $46,623 | $51,398 | $56,409 | $61,667 |
| Cumulative Return | $26,603 | $52,522 | $82,192 | $115,799 | $153,537 | $195,610 | $242,234 | $293,633 | $350,042 | $411,709 |
| Investment Metrics | ||||||||||
| Cumulative ROI | 11.5% | 21.5% | 32.0% | 42.9% | 54.0% | 65.5% | 77.1% | 88.9% | 100.8% | 112.7% |
| Cash On Cash | -13.1% | -14.7% | -13.7% | -12.7% | -11.8% | -11.0% | -10.2% | -9.4% | -8.7% | -8.0% |
-1.42%
Price change (1 year)
22.85%
Price change (5 years)
-0.63%
Price change (1 year)
29.93%
Price change (5 years)
