3.5 Beds
2 Baths
1245 sqft
MULTIMEDIA
| Mortgage | |
|---|---|
| Purchase Price | $ |
| Down Payment % | $463,480 |
| Mortgage Amount | $1,390,420 |
| Mortgage Payment % | $7,214 |
| Income | |
|---|---|
| Gross Rental Income | $ |
| Vacancy Rate % | $ |
| Other | $ |
| Gross Operating Income | $3,622 |
| Operating Expenses | |
| Management Fees % | $ |
| Property Tax | $ |
| Repair Reserve % | $ |
| Insurance | $ |
| Condo/Strata Fees | $ |
| Total Operating Expenses | $1,558 |
| Net Operating Income | $2,064 |
| Debt Service | |
| Mortgage Payment | $7,214 |
| Net Cash Flow | -$5,149 |
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Investments | ||||||||||
| Deposits | $278,085 | $185,390 | - | - | - | - | - | - | - | - |
| Closing Costs | - | - | $51,578 | - | - | - | - | - | - | - |
| Mortgage Paydown | - | - | $7,098 | $21,974 | $23,030 | $24,137 | $25,297 | $26,513 | $27,788 | $29,123 |
| Total | $278,085 | $185,390 | $58,676 | $21,974 | $23,030 | $24,137 | $25,297 | $26,513 | $27,788 | $29,123 |
| Cash Invested | $278,085 | $463,475 | $522,151 | $544,126 | $567,156 | $591,294 | $616,592 | $643,106 | $670,894 | $700,018 |
| Rental Cash Flows | ||||||||||
| Rent and other income | - | - | $14,491 | $44,098 | $45,994 | $47,972 | $50,035 | $52,186 | $54,430 | $56,771 |
| Operating Expenses | - | - | -$6,234 | -$18,858 | -$19,330 | -$19,814 | -$20,313 | -$20,826 | -$21,354 | -$21,897 |
| Mortgage Payment | - | - | -$28,857 | -$86,571 | -$86,571 | -$86,571 | -$86,571 | -$86,571 | -$86,571 | -$86,571 |
| Net Cash Flow | - | - | -$20,599 | -$61,331 | -$59,907 | -$58,414 | -$56,849 | -$55,211 | -$53,495 | -$51,697 |
| Returns | ||||||||||
| Property Price Appreciation | $92,695 | $97,329 | $102,196 | $107,306 | $112,671 | $118,304 | $124,220 | $130,431 | $136,952 | $143,800 |
| Mortgage Paydown | - | - | $7,098 | $21,974 | $23,030 | $24,137 | $25,297 | $26,513 | $27,788 | $29,123 |
| Net Cash Flow | - | - | -$20,599 | -$61,331 | -$59,907 | -$58,414 | -$56,849 | -$55,211 | -$53,495 | -$51,697 |
| Total Return | $92,695 | $97,329 | $88,694 | $67,948 | $75,795 | $84,028 | $92,668 | $101,733 | $111,245 | $121,226 |
| Cumulative Return | $92,695 | $190,024 | $278,719 | $346,668 | $422,463 | $506,492 | $599,160 | $700,893 | $812,139 | $933,365 |
| Investment Metrics | ||||||||||
| Cumulative ROI | 33.3% | 41.0% | 53.4% | 63.7% | 74.5% | 85.7% | 97.2% | 109.0% | 121.1% | 133.3% |
| Cash On Cash | - | - | -3.9% | -11.3% | -10.6% | -9.9% | -9.2% | -8.6% | -8.0% | -7.4% |
9.34%
Price change (1 year)
56.83%
Price change (5 years)
9.15%
Price change (1 year)
56.61%
Price change (5 years)
