2.0 Beds
2 Baths
736 sqft
MULTIMEDIA
| Mortgage | |
|---|---|
| Purchase Price | $ |
| Down Payment % | $193,580 |
| Mortgage Amount | $774,320 |
| Mortgage Payment % | $4,017 |
| 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 | $914 |
| Net Operating Income | $879 |
| Debt Service | |
| Mortgage Payment | $4,017 |
| Net Cash Flow | -$3,138 |
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Investments | ||||||||||
| Deposits | $96,790 | - | - | - | - | - | - | - | - | - |
| Closing Costs | $130,648 | - | - | - | - | - | - | - | - | - |
| Mortgage Paydown | $10,000 | $12,528 | $13,130 | $13,761 | $14,422 | $15,116 | $15,842 | $16,604 | $17,402 | $18,238 |
| Total | $237,438 | $12,528 | $13,130 | $13,761 | $14,422 | $15,116 | $15,842 | $16,604 | $17,402 | $18,238 |
| Cash Invested | $237,438 | $249,966 | $263,096 | $276,858 | $291,281 | $306,397 | $322,239 | $338,844 | $356,246 | $374,484 |
| 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 | -$9,144 | -$11,194 | -$11,465 | -$11,744 | -$12,030 | -$12,324 | -$12,627 | -$12,938 | -$13,258 | -$13,586 |
| Mortgage Payment | -$40,176 | -$48,211 | -$48,211 | -$48,211 | -$48,211 | -$48,211 | -$48,211 | -$48,211 | -$48,211 | -$48,211 |
| Net Cash Flow | -$31,380 | -$37,106 | -$36,418 | -$35,697 | -$34,940 | -$34,146 | -$33,314 | -$32,442 | -$31,527 | -$30,568 |
| Returns | ||||||||||
| Property Price Appreciation | $48,395 | $50,814 | $53,355 | $56,023 | $58,824 | $61,765 | $64,853 | $68,096 | $71,501 | $75,076 |
| Mortgage Paydown | $10,000 | $12,528 | $13,130 | $13,761 | $14,422 | $15,116 | $15,842 | $16,604 | $17,402 | $18,238 |
| Net Cash Flow | -$31,380 | -$37,106 | -$36,418 | -$35,697 | -$34,940 | -$34,146 | -$33,314 | -$32,442 | -$31,527 | -$30,568 |
| Total Return | $27,014 | $26,236 | $30,067 | $34,087 | $38,306 | $42,734 | $47,381 | $52,258 | $57,376 | $62,746 |
| Cumulative Return | $27,014 | $53,251 | $83,318 | $117,406 | $155,712 | $198,447 | $245,829 | $298,088 | $355,464 | $418,211 |
| Investment Metrics | ||||||||||
| Cumulative ROI | 11.4% | 21.3% | 31.7% | 42.4% | 53.5% | 64.8% | 76.3% | 88.0% | 99.8% | 111.7% |
| Cash On Cash | -13.2% | -14.8% | -13.8% | -12.9% | -12.0% | -11.1% | -10.3% | -9.6% | -8.8% | -8.2% |
-2.08%
Price change (1 year)
44.56%
Price change (5 years)
-1.92%
Price change (1 year)
44.99%
Price change (5 years)
