2.0 Beds
2 Baths
789 sqft
MULTIMEDIA
| Mortgage | |
|---|---|
| Purchase Price | $ |
| Down Payment % | $141,980 |
| Mortgage Amount | $567,920 |
| Mortgage Payment % | $2,946 |
| Income | |
|---|---|
| Gross Rental Income | $ |
| Vacancy Rate % | $ |
| Other | $ |
| Gross Operating Income | $1,923 |
| Operating Expenses | |
| Management Fees % | $ |
| Property Tax | $ |
| Repair Reserve % | $ |
| Insurance | $ |
| Condo/Strata Fees | $ |
| Total Operating Expenses | $654 |
| Net Operating Income | $1,268 |
| Debt Service | |
| Mortgage Payment | $2,946 |
| Net Cash Flow | -$1,677 |
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Investments | ||||||||||
| Deposits | $70,990 | - | - | - | - | - | - | - | - | - |
| Closing Costs | - | $99,688 | - | - | - | - | - | - | - | - |
| Mortgage Paydown | - | $2,170 | $8,940 | $9,370 | $9,820 | $10,292 | $10,787 | $11,305 | $11,849 | $12,418 |
| Total | $70,990 | $101,858 | $8,940 | $9,370 | $9,820 | $10,292 | $10,787 | $11,305 | $11,849 | $12,418 |
| Cash Invested | $70,990 | $172,848 | $181,788 | $191,159 | $200,979 | $211,272 | $222,059 | $233,365 | $245,214 | $257,633 |
| Rental Cash Flows | ||||||||||
| Rent and other income | - | $5,769 | $23,326 | $24,329 | $25,375 | $26,466 | $27,604 | $28,791 | $30,029 | $31,321 |
| Operating Expenses | - | -$1,963 | -$7,903 | -$8,111 | -$8,325 | -$8,545 | -$8,772 | -$9,006 | -$9,247 | -$9,496 |
| Mortgage Payment | - | -$8,840 | -$35,360 | -$35,360 | -$35,360 | -$35,360 | -$35,360 | -$35,360 | -$35,360 | -$35,360 |
| Net Cash Flow | - | -$5,033 | -$19,937 | -$19,142 | -$18,309 | -$17,439 | -$16,528 | -$15,575 | -$14,578 | -$13,535 |
| Returns | ||||||||||
| Property Price Appreciation | $35,495 | $37,269 | $39,133 | $41,089 | $43,144 | $45,301 | $47,566 | $49,945 | $52,442 | $55,064 |
| Mortgage Paydown | - | $2,170 | $8,940 | $9,370 | $9,820 | $10,292 | $10,787 | $11,305 | $11,849 | $12,418 |
| Net Cash Flow | - | -$5,033 | -$19,937 | -$19,142 | -$18,309 | -$17,439 | -$16,528 | -$15,575 | -$14,578 | -$13,535 |
| Total Return | $35,495 | $34,406 | $28,136 | $31,317 | $34,655 | $38,155 | $41,825 | $45,675 | $49,713 | $53,947 |
| Cumulative Return | $35,495 | $69,901 | $98,037 | $129,355 | $164,010 | $202,165 | $243,991 | $289,666 | $339,379 | $393,327 |
| Investment Metrics | ||||||||||
| Cumulative ROI | 50.0% | 40.4% | 53.9% | 67.7% | 81.6% | 95.7% | 109.9% | 124.1% | 138.4% | 152.7% |
| Cash On Cash | - | -2.9% | -11.0% | -10.0% | -9.1% | -8.3% | -7.4% | -6.7% | -5.9% | -5.3% |
