1.5 Beds
1 Bath
605 sqft
MULTIMEDIA
| Mortgage | |
|---|---|
| Purchase Price | $ |
| Down Payment % | $224,725 |
| Mortgage Amount | $674,175 |
| Mortgage Payment % | $3,498 |
| Income | |
|---|---|
| Gross Rental Income | $ |
| Vacancy Rate % | $ |
| Other | $ |
| Gross Operating Income | $1,760 |
| Operating Expenses | |
| Management Fees % | $ |
| Property Tax | $ |
| Repair Reserve % | $ |
| Insurance | $ |
| Condo/Strata Fees | $ |
| Total Operating Expenses | $756 |
| Net Operating Income | $1,004 |
| Debt Service | |
| Mortgage Payment | $3,498 |
| Net Cash Flow | -$2,493 |
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Investments | ||||||||||
| Deposits | $134,835 | $89,890 | - | - | - | - | - | - | - | - |
| Closing Costs | - | - | $32,478 | - | - | - | - | - | - | - |
| Mortgage Paydown | - | - | $3,441 | $10,654 | $11,166 | $11,703 | $12,266 | $12,855 | $13,473 | $14,121 |
| Total | $134,835 | $89,890 | $35,919 | $10,654 | $11,166 | $11,703 | $12,266 | $12,855 | $13,473 | $14,121 |
| Cash Invested | $134,835 | $224,725 | $260,644 | $271,299 | $282,466 | $294,170 | $306,436 | $319,292 | $332,766 | $346,887 |
| Rental Cash Flows | ||||||||||
| Rent and other income | - | - | $7,042 | $21,429 | $22,350 | $23,311 | $24,314 | $25,359 | $26,450 | $27,587 |
| Operating Expenses | - | - | -$3,025 | -$9,152 | -$9,381 | -$9,616 | -$9,858 | -$10,107 | -$10,363 | -$10,627 |
| Mortgage Payment | - | - | -$13,992 | -$41,976 | -$41,976 | -$41,976 | -$41,976 | -$41,976 | -$41,976 | -$41,976 |
| Net Cash Flow | - | - | -$9,975 | -$29,699 | -$29,006 | -$28,280 | -$27,520 | -$26,723 | -$25,889 | -$25,015 |
| Returns | ||||||||||
| Property Price Appreciation | $44,945 | $47,192 | $49,551 | $52,029 | $54,630 | $57,362 | $60,230 | $63,242 | $66,404 | $69,724 |
| Mortgage Paydown | - | - | $3,441 | $10,654 | $11,166 | $11,703 | $12,266 | $12,855 | $13,473 | $14,121 |
| Net Cash Flow | - | - | -$9,975 | -$29,699 | -$29,006 | -$28,280 | -$27,520 | -$26,723 | -$25,889 | -$25,015 |
| Total Return | $44,945 | $47,192 | $43,018 | $32,985 | $36,791 | $40,785 | $44,976 | $49,374 | $53,988 | $58,829 |
| Cumulative Return | $44,945 | $92,137 | $135,155 | $168,140 | $204,932 | $245,717 | $290,694 | $340,068 | $394,057 | $452,886 |
| Investment Metrics | ||||||||||
| Cumulative ROI | 33.3% | 41.0% | 51.9% | 62.0% | 72.6% | 83.5% | 94.9% | 106.5% | 118.4% | 130.6% |
| Cash On Cash | - | - | -3.8% | -10.9% | -10.3% | -9.6% | -9.0% | -8.4% | -7.8% | -7.2% |
1.71%
Price change (1 year)
28.66%
Price change (5 years)
