2.5 Beds
2 Baths
1154 sqft
MULTIMEDIA
| Mortgage | |
|---|---|
| Purchase Price | $ |
| Down Payment % | $311,225 |
| Mortgage Amount | $933,675 |
| Mortgage Payment % | $4,844 |
| Income | |
|---|---|
| Gross Rental Income | $ |
| Vacancy Rate % | $ |
| Other | $ |
| Gross Operating Income | $3,358 |
| Operating Expenses | |
| Management Fees % | $ |
| Property Tax | $ |
| Repair Reserve % | $ |
| Insurance | $ |
| Condo/Strata Fees | $ |
| Total Operating Expenses | $1,326 |
| Net Operating Income | $2,031 |
| Debt Service | |
| Mortgage Payment | $4,844 |
| Net Cash Flow | -$2,812 |
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Investments | ||||||||||
| Deposits | $186,735 | $124,490 | - | - | - | - | - | - | - | - |
| Closing Costs | - | - | $39,398 | - | - | - | - | - | - | - |
| Mortgage Paydown | - | - | $4,766 | $14,756 | $15,465 | $16,208 | $16,987 | $17,804 | $18,659 | $19,556 |
| Total | $186,735 | $124,490 | $44,164 | $14,756 | $15,465 | $16,208 | $16,987 | $17,804 | $18,659 | $19,556 |
| Cash Invested | $186,735 | $311,225 | $355,389 | $370,145 | $385,611 | $401,819 | $418,807 | $436,611 | $455,271 | $474,828 |
| Rental Cash Flows | ||||||||||
| Rent and other income | - | - | $13,432 | $40,875 | $42,632 | $44,466 | $46,378 | $48,372 | $50,452 | $52,621 |
| Operating Expenses | - | - | -$5,306 | -$16,053 | -$16,461 | -$16,881 | -$17,314 | -$17,759 | -$18,217 | -$18,689 |
| Mortgage Payment | - | - | -$19,377 | -$58,133 | -$58,133 | -$58,133 | -$58,133 | -$58,133 | -$58,133 | -$58,133 |
| Net Cash Flow | - | - | -$11,251 | -$33,311 | -$31,961 | -$30,548 | -$29,069 | -$27,520 | -$25,898 | -$24,201 |
| Returns | ||||||||||
| Property Price Appreciation | $62,245 | $65,357 | $68,625 | $72,056 | $75,659 | $79,442 | $83,414 | $87,584 | $91,964 | $96,562 |
| Mortgage Paydown | - | - | $4,766 | $14,756 | $15,465 | $16,208 | $16,987 | $17,804 | $18,659 | $19,556 |
| Net Cash Flow | - | - | -$11,251 | -$33,311 | -$31,961 | -$30,548 | -$29,069 | -$27,520 | -$25,898 | -$24,201 |
| Total Return | $62,245 | $65,357 | $62,140 | $53,501 | $59,162 | $65,101 | $71,332 | $77,868 | $84,725 | $91,917 |
| Cumulative Return | $62,245 | $127,602 | $189,742 | $243,244 | $302,406 | $367,508 | $438,841 | $516,710 | $601,435 | $693,353 |
| Investment Metrics | ||||||||||
| Cumulative ROI | 33.3% | 41.0% | 53.4% | 65.7% | 78.4% | 91.5% | 104.8% | 118.3% | 132.1% | 146.0% |
| Cash On Cash | - | - | -3.2% | -9.0% | -8.3% | -7.6% | -6.9% | -6.3% | -5.7% | -5.1% |
1.71%
Price change (1 year)
28.66%
Price change (5 years)
