2.0 Beds
2 Baths
858 sqft
MULTIMEDIA
| Mortgage | |
|---|---|
| Purchase Price | $ |
| Down Payment % | $194,180 |
| Mortgage Amount | $776,720 |
| Mortgage Payment % | $4,030 |
| Income | |
|---|---|
| Gross Rental Income | $ |
| Vacancy Rate % | $ |
| Other | $ |
| Gross Operating Income | $2,091 |
| Operating Expenses | |
| Management Fees % | $ |
| Property Tax | $ |
| Repair Reserve % | $ |
| Insurance | $ |
| Condo/Strata Fees | $ |
| Total Operating Expenses | $1,027 |
| Net Operating Income | $1,064 |
| Debt Service | |
| Mortgage Payment | $4,030 |
| Net Cash Flow | -$2,965 |
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Investments | ||||||||||
| Deposits | $97,090 | - | - | - | - | - | - | - | - | - |
| Closing Costs | $131,008 | - | - | - | - | - | - | - | - | - |
| Mortgage Paydown | $10,031 | $12,567 | $13,171 | $13,804 | $14,467 | $15,162 | $15,891 | $16,655 | $17,456 | $18,295 |
| Total | $238,129 | $12,567 | $13,171 | $13,804 | $14,467 | $15,162 | $15,891 | $16,655 | $17,456 | $18,295 |
| Cash Invested | $238,129 | $250,696 | $263,867 | $277,671 | $292,139 | $307,302 | $323,193 | $339,849 | $357,305 | $375,600 |
| Rental Cash Flows | ||||||||||
| Rent and other income | $20,913 | $25,995 | $27,113 | $28,279 | $29,495 | $30,763 | $32,086 | $33,466 | $34,905 | $36,406 |
| Operating Expenses | -$10,270 | -$12,574 | -$12,881 | -$13,196 | -$13,520 | -$13,853 | -$14,195 | -$14,547 | -$14,909 | -$15,282 |
| Mortgage Payment | -$40,300 | -$48,360 | -$48,360 | -$48,360 | -$48,360 | -$48,360 | -$48,360 | -$48,360 | -$48,360 | -$48,360 |
| Net Cash Flow | -$29,657 | -$34,939 | -$34,128 | -$33,277 | -$32,385 | -$31,450 | -$30,470 | -$29,442 | -$28,365 | -$27,236 |
| Returns | ||||||||||
| Property Price Appreciation | $48,545 | $50,972 | $53,520 | $56,196 | $59,006 | $61,957 | $65,054 | $68,307 | $71,723 | $75,309 |
| Mortgage Paydown | $10,031 | $12,567 | $13,171 | $13,804 | $14,467 | $15,162 | $15,891 | $16,655 | $17,456 | $18,295 |
| Net Cash Flow | -$29,657 | -$34,939 | -$34,128 | -$33,277 | -$32,385 | -$31,450 | -$30,470 | -$29,442 | -$28,365 | -$27,236 |
| Total Return | $28,918 | $28,599 | $32,563 | $36,723 | $41,088 | $45,669 | $50,476 | $55,520 | $60,813 | $66,367 |
| Cumulative Return | $28,918 | $57,517 | $90,081 | $126,804 | $167,892 | $213,561 | $264,038 | $319,559 | $380,373 | $446,740 |
| Investment Metrics | ||||||||||
| Cumulative ROI | 12.1% | 22.9% | 34.1% | 45.7% | 57.5% | 69.5% | 81.7% | 94.0% | 106.5% | 118.9% |
| Cash On Cash | -12.5% | -13.9% | -12.9% | -12.0% | -11.1% | -10.2% | -9.4% | -8.7% | -7.9% | -7.3% |
8.05%
Price change (1 year)
75.04%
Price change (5 years)
7.93%
Price change (1 year)
78.23%
Price change (5 years)
