2.0 Beds
2 Baths
736 sqft
MULTIMEDIA
| Mortgage | |
|---|---|
| Purchase Price | $ |
| Down Payment % | $191,580 |
| Mortgage Amount | $766,320 |
| Mortgage Payment % | $3,976 |
| 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 | $912 |
| Net Operating Income | $881 |
| Debt Service | |
| Mortgage Payment | $3,976 |
| Net Cash Flow | -$3,094 |
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Investments | ||||||||||
| Deposits | $95,790 | - | - | - | - | - | - | - | - | - |
| Closing Costs | $129,448 | - | - | - | - | - | - | - | - | - |
| Mortgage Paydown | $9,896 | $12,398 | $12,994 | $13,619 | $14,273 | $14,959 | $15,679 | $16,432 | $17,222 | $18,050 |
| Total | $235,134 | $12,398 | $12,994 | $13,619 | $14,273 | $14,959 | $15,679 | $16,432 | $17,222 | $18,050 |
| Cash Invested | $235,134 | $247,533 | $260,528 | $274,147 | $288,421 | $303,381 | $319,060 | $335,493 | $352,715 | $370,765 |
| 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 | -$9,124 | -$11,169 | -$11,440 | -$11,718 | -$12,004 | -$12,298 | -$12,600 | -$12,910 | -$13,230 | -$13,558 |
| Mortgage Payment | -$39,761 | -$47,713 | -$47,713 | -$47,713 | -$47,713 | -$47,713 | -$47,713 | -$47,713 | -$47,713 | -$47,713 |
| Net Cash Flow | -$30,945 | -$36,583 | -$35,895 | -$35,173 | -$34,416 | -$33,622 | -$32,789 | -$31,916 | -$31,001 | -$30,041 |
| Returns | ||||||||||
| Property Price Appreciation | $47,895 | $50,289 | $52,804 | $55,444 | $58,216 | $61,127 | $64,183 | $67,393 | $70,762 | $74,300 |
| Mortgage Paydown | $9,896 | $12,398 | $12,994 | $13,619 | $14,273 | $14,959 | $15,679 | $16,432 | $17,222 | $18,050 |
| Net Cash Flow | -$30,945 | -$36,583 | -$35,895 | -$35,173 | -$34,416 | -$33,622 | -$32,789 | -$31,916 | -$31,001 | -$30,041 |
| Total Return | $26,846 | $26,104 | $29,903 | $33,890 | $38,074 | $42,465 | $47,073 | $51,909 | $56,983 | $62,309 |
| Cumulative Return | $26,846 | $52,951 | $82,854 | $116,744 | $154,818 | $197,283 | $244,357 | $296,266 | $353,250 | $415,559 |
| Investment Metrics | ||||||||||
| Cumulative ROI | 11.4% | 21.4% | 31.8% | 42.6% | 53.7% | 65.0% | 76.6% | 88.3% | 100.2% | 112.1% |
| Cash On Cash | -13.2% | -14.8% | -13.8% | -12.8% | -11.9% | -11.1% | -10.3% | -9.5% | -8.8% | -8.1% |
-1.42%
Price change (1 year)
22.85%
Price change (5 years)
-0.63%
Price change (1 year)
29.93%
Price change (5 years)
