2.0 Beds
2 Baths
736 sqft
MULTIMEDIA
| Mortgage | |
|---|---|
| Purchase Price | $ |
| Down Payment % | $189,580 |
| Mortgage Amount | $758,320 |
| Mortgage Payment % | $3,934 |
| 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 | $909 |
| Net Operating Income | $884 |
| Debt Service | |
| Mortgage Payment | $3,934 |
| Net Cash Flow | -$3,050 |
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Investments | ||||||||||
| Deposits | $94,790 | - | - | - | - | - | - | - | - | - |
| Closing Costs | $128,248 | - | - | - | - | - | - | - | - | - |
| Mortgage Paydown | $9,793 | $12,269 | $12,859 | $13,477 | $14,124 | $14,803 | $15,515 | $16,261 | $17,042 | $17,861 |
| Total | $232,831 | $12,269 | $12,859 | $13,477 | $14,124 | $14,803 | $15,515 | $16,261 | $17,042 | $17,861 |
| Cash Invested | $232,831 | $245,100 | $257,959 | $271,437 | $285,561 | $300,365 | $315,881 | $332,142 | $349,184 | $367,046 |
| 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 | -$9,094 | -$11,133 | -$11,403 | -$11,680 | -$11,965 | -$12,258 | -$12,560 | -$12,869 | -$13,188 | -$13,515 |
| Mortgage Payment | -$39,346 | -$47,215 | -$47,215 | -$47,215 | -$47,215 | -$47,215 | -$47,215 | -$47,215 | -$47,215 | -$47,215 |
| Net Cash Flow | -$30,500 | -$36,049 | -$35,360 | -$34,637 | -$33,879 | -$33,084 | -$32,251 | -$31,377 | -$30,461 | -$29,500 |
| Returns | ||||||||||
| Property Price Appreciation | $47,395 | $49,764 | $52,252 | $54,865 | $57,608 | $60,489 | $63,513 | $66,689 | $70,024 | $73,525 |
| Mortgage Paydown | $9,793 | $12,269 | $12,859 | $13,477 | $14,124 | $14,803 | $15,515 | $16,261 | $17,042 | $17,861 |
| Net Cash Flow | -$30,500 | -$36,049 | -$35,360 | -$34,637 | -$33,879 | -$33,084 | -$32,251 | -$31,377 | -$30,461 | -$29,500 |
| Total Return | $26,688 | $25,984 | $29,751 | $33,705 | $37,854 | $42,208 | $46,777 | $51,573 | $56,605 | $61,885 |
| Cumulative Return | $26,688 | $52,672 | $82,424 | $116,129 | $153,984 | $196,192 | $242,970 | $294,543 | $351,149 | $413,035 |
| Investment Metrics | ||||||||||
| Cumulative ROI | 11.5% | 21.5% | 32.0% | 42.8% | 53.9% | 65.3% | 76.9% | 88.7% | 100.6% | 112.5% |
| Cash On Cash | -13.1% | -14.7% | -13.7% | -12.8% | -11.9% | -11.0% | -10.2% | -9.4% | -8.7% | -8.0% |
11.61%
Price change (1 year)
95.82%
Price change (5 years)
