2.5 Beds
2 Baths
1083 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 | $3,151 |
| Operating Expenses | |
| Management Fees % | $ |
| Property Tax | $ |
| Repair Reserve % | $ |
| Insurance | $ |
| Condo/Strata Fees | $ |
| Total Operating Expenses | $1,264 |
| Net Operating Income | $1,887 |
| Debt Service | |
| Mortgage Payment | $4,844 |
| Net Cash Flow | -$2,956 |
| 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 | - | - | $12,606 | $38,360 | $40,009 | $41,730 | $43,524 | $45,396 | $47,348 | $49,384 |
| Operating Expenses | - | - | -$5,056 | -$15,296 | -$15,684 | -$16,083 | -$16,494 | -$16,916 | -$17,352 | -$17,800 |
| Mortgage Payment | - | - | -$19,377 | -$58,133 | -$58,133 | -$58,133 | -$58,133 | -$58,133 | -$58,133 | -$58,133 |
| Net Cash Flow | - | - | -$11,827 | -$35,069 | -$33,807 | -$32,486 | -$31,102 | -$29,653 | -$28,137 | -$26,549 |
| 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 | - | - | -$11,827 | -$35,069 | -$33,807 | -$32,486 | -$31,102 | -$29,653 | -$28,137 | -$26,549 |
| Total Return | $62,245 | $65,357 | $61,564 | $51,742 | $57,316 | $63,164 | $69,299 | $75,735 | $82,487 | $89,570 |
| Cumulative Return | $62,245 | $127,602 | $189,166 | $240,909 | $298,225 | $361,390 | $430,689 | $506,424 | $588,911 | $678,481 |
| Investment Metrics | ||||||||||
| Cumulative ROI | 33.3% | 41.0% | 53.2% | 65.1% | 77.3% | 89.9% | 102.8% | 116.0% | 129.4% | 142.9% |
| Cash On Cash | - | - | -3.3% | -9.5% | -8.8% | -8.1% | -7.4% | -6.8% | -6.2% | -5.6% |
1.71%
Price change (1 year)
28.66%
Price change (5 years)
