Amson Block - 5937 144 St - b_phase_1 - Surrey, BC, V3X 1A6
2.0 Beds
1 Bath
577 sqft
2.0 Beds
1 Bath
577 sqft
MULTIMEDIA
Mortgage | |
---|---|
Purchase Price | $ |
Down Payment % | $111,980 |
Mortgage Amount | $447,920 |
Mortgage Payment % | $2,324 |
Income | |
---|---|
Gross Rental Income | $ |
Vacancy Rate % | $ |
Other | $ |
Gross Operating Income | $1,406 |
Operating Expenses | |
Management Fees % | $ |
Property Tax | $ |
Repair Reserve % | $ |
Insurance | $ |
Condo/Strata Fees | $ |
Total Operating Expenses | $488 |
Net Operating Income | $918 |
Debt Service | |
Mortgage Payment | $2,324 |
Net Cash Flow | -$1,405 |
Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 | |
---|---|---|---|---|---|---|---|---|---|---|
Investments | ||||||||||
Deposits | $55,990 | - | - | - | - | - | - | - | - | - |
Closing Costs | - | $81,688 | - | - | - | - | - | - | - | - |
Mortgage Paydown | - | $1,711 | $7,051 | $7,390 | $7,745 | $8,117 | $8,508 | $8,916 | $9,345 | $9,794 |
Total | $55,990 | $83,399 | $7,051 | $7,390 | $7,745 | $8,117 | $8,508 | $8,916 | $9,345 | $9,794 |
Cash Invested | $55,990 | $139,389 | $146,441 | $153,831 | $161,577 | $169,694 | $178,202 | $187,119 | $196,465 | $206,260 |
Rental Cash Flows | ||||||||||
Rent and other income | - | $4,219 | $17,058 | $17,792 | $18,557 | $19,355 | $20,187 | $21,055 | $21,960 | $22,905 |
Operating Expenses | - | -$1,464 | -$5,895 | -$6,049 | -$6,208 | -$6,371 | -$6,540 | -$6,713 | -$6,892 | -$7,077 |
Mortgage Payment | - | -$6,972 | -$27,888 | -$27,888 | -$27,888 | -$27,888 | -$27,888 | -$27,888 | -$27,888 | -$27,888 |
Net Cash Flow | - | -$4,217 | -$16,725 | -$16,146 | -$15,539 | -$14,905 | -$14,241 | -$13,547 | -$12,820 | -$12,060 |
Returns | ||||||||||
Property Price Appreciation | $27,995 | $29,394 | $30,864 | $32,407 | $34,028 | $35,729 | $37,515 | $39,391 | $41,361 | $43,429 |
Mortgage Paydown | - | $1,711 | $7,051 | $7,390 | $7,745 | $8,117 | $8,508 | $8,916 | $9,345 | $9,794 |
Net Cash Flow | - | -$4,217 | -$16,725 | -$16,146 | -$15,539 | -$14,905 | -$14,241 | -$13,547 | -$12,820 | -$12,060 |
Total Return | $27,995 | $26,889 | $21,190 | $23,652 | $26,233 | $28,942 | $31,782 | $34,761 | $37,886 | $41,163 |
Cumulative Return | $27,995 | $54,884 | $76,074 | $99,726 | $125,960 | $154,902 | $186,685 | $221,446 | $259,332 | $300,496 |
Investment Metrics | ||||||||||
Cumulative ROI | 50.0% | 39.4% | 51.9% | 64.8% | 78.0% | 91.3% | 104.8% | 118.3% | 132.0% | 145.7% |
Cash On Cash | - | -3.0% | -11.4% | -10.5% | -9.6% | -8.8% | -8.0% | -7.2% | -6.5% | -5.8% |