2.5 Beds
2 Baths
818 sqft
| Mortgage | |
|---|---|
| Purchase Price | $ |
| Down Payment % | $154,980 |
| Mortgage Amount | $619,920 |
| Mortgage Payment % | $3,216 |
| Income | |
|---|---|
| Gross Rental Income | $ |
| Vacancy Rate % | $ |
| Other | $ |
| Gross Operating Income | $2,380 |
| Operating Expenses | |
| Management Fees % | $ |
| Property Tax | $ |
| Repair Reserve % | $ |
| Insurance | $ |
| Condo/Strata Fees | $ |
| Total Operating Expenses | $822 |
| Net Operating Income | $1,557 |
| Debt Service | |
| Mortgage Payment | $3,216 |
| Net Cash Flow | -$1,658 |
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Investments | ||||||||||
| Deposits | $77,490 | - | - | - | - | - | - | - | - | - |
| Closing Costs | - | $107,488 | - | - | - | - | - | - | - | - |
| Mortgage Paydown | - | $9,645 | $10,108 | $10,594 | $11,103 | $11,637 | $12,197 | $12,783 | $13,397 | $14,041 |
| Total | $77,490 | $117,133 | $10,108 | $10,594 | $11,103 | $11,637 | $12,197 | $12,783 | $13,397 | $14,041 |
| Cash Invested | $77,490 | $194,623 | $204,732 | $215,326 | $226,430 | $238,068 | $250,265 | $263,048 | $276,446 | $290,488 |
| Rental Cash Flows | ||||||||||
| Rent and other income | - | $28,564 | $29,792 | $31,073 | $32,410 | $33,803 | $35,257 | $36,773 | $38,354 | $40,003 |
| Operating Expenses | - | -$9,874 | -$10,132 | -$10,398 | -$10,673 | -$10,955 | -$11,247 | -$11,547 | -$11,856 | -$12,175 |
| Mortgage Payment | - | -$38,598 | -$38,598 | -$38,598 | -$38,598 | -$38,598 | -$38,598 | -$38,598 | -$38,598 | -$38,598 |
| Net Cash Flow | - | -$19,907 | -$18,938 | -$17,923 | -$16,861 | -$15,750 | -$14,587 | -$13,372 | -$12,100 | -$10,770 |
| Returns | ||||||||||
| Property Price Appreciation | $38,745 | $40,682 | $42,716 | $44,852 | $47,094 | $49,449 | $51,922 | $54,518 | $57,244 | $60,106 |
| Mortgage Paydown | - | $9,645 | $10,108 | $10,594 | $11,103 | $11,637 | $12,197 | $12,783 | $13,397 | $14,041 |
| Net Cash Flow | - | -$19,907 | -$18,938 | -$17,923 | -$16,861 | -$15,750 | -$14,587 | -$13,372 | -$12,100 | -$10,770 |
| Total Return | $38,745 | $30,419 | $33,887 | $37,523 | $41,337 | $45,336 | $49,531 | $53,929 | $58,541 | $63,377 |
| Cumulative Return | $38,745 | $69,164 | $103,051 | $140,575 | $181,913 | $227,249 | $276,780 | $330,710 | $389,251 | $452,629 |
| Investment Metrics | ||||||||||
| Cumulative ROI | 50.0% | 35.5% | 50.3% | 65.3% | 80.3% | 95.5% | 110.6% | 125.7% | 140.8% | 155.8% |
| Cash On Cash | - | -10.2% | -9.3% | -8.3% | -7.4% | -6.6% | -5.8% | -5.1% | -4.4% | -3.7% |
0.08%
Price change (1 year)
54.88%
Price change (5 years)
