3.5 Beds
2 Baths
1921 sqft
MULTIMEDIA
| Mortgage | |
|---|---|
| Purchase Price | $ |
| Down Payment % | $269,980 |
| Mortgage Amount | $1,079,920 |
| Mortgage Payment % | $5,603 |
| Income | |
|---|---|
| Gross Rental Income | $ |
| Vacancy Rate % | $ |
| Other | $ |
| Gross Operating Income | $5,590 |
| Operating Expenses | |
| Management Fees % | $ |
| Property Tax | $ |
| Repair Reserve % | $ |
| Insurance | $ |
| Condo/Strata Fees | $ |
| Total Operating Expenses | $1,912 |
| Net Operating Income | $3,677 |
| Debt Service | |
| Mortgage Payment | $5,603 |
| Net Cash Flow | -$1,925 |
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Investments | ||||||||||
| Deposits | $134,990 | - | - | - | - | - | - | - | - | - |
| Closing Costs | - | $176,488 | - | - | - | - | - | - | - | - |
| Mortgage Paydown | - | $8,302 | $17,201 | $18,028 | $18,894 | $19,802 | $20,754 | $21,752 | $22,797 | $23,893 |
| Total | $134,990 | $184,790 | $17,201 | $18,028 | $18,894 | $19,802 | $20,754 | $21,752 | $22,797 | $23,893 |
| Cash Invested | $134,990 | $319,780 | $336,982 | $355,010 | $373,904 | $393,707 | $414,462 | $436,214 | $459,012 | $482,905 |
| Rental Cash Flows | ||||||||||
| Rent and other income | - | $33,540 | $68,523 | $71,470 | $74,543 | $77,748 | $81,091 | $84,578 | $88,215 | $92,008 |
| Operating Expenses | - | -$11,473 | -$23,247 | -$23,858 | -$24,488 | -$25,137 | -$25,806 | -$26,495 | -$27,205 | -$27,938 |
| Mortgage Payment | - | -$33,619 | -$67,239 | -$67,239 | -$67,239 | -$67,239 | -$67,239 | -$67,239 | -$67,239 | -$67,239 |
| Net Cash Flow | - | -$11,552 | -$21,963 | -$19,627 | -$17,184 | -$14,627 | -$11,953 | -$9,155 | -$6,228 | -$3,168 |
| Returns | ||||||||||
| Property Price Appreciation | $67,495 | $70,869 | $74,413 | $78,133 | $82,040 | $86,142 | $90,449 | $94,972 | $99,720 | $104,706 |
| Mortgage Paydown | - | $8,302 | $17,201 | $18,028 | $18,894 | $19,802 | $20,754 | $21,752 | $22,797 | $23,893 |
| Net Cash Flow | - | -$11,552 | -$21,963 | -$19,627 | -$17,184 | -$14,627 | -$11,953 | -$9,155 | -$6,228 | -$3,168 |
| Total Return | $67,495 | $67,620 | $69,651 | $76,534 | $83,751 | $91,317 | $99,251 | $107,569 | $116,289 | $125,432 |
| Cumulative Return | $67,495 | $135,115 | $204,766 | $281,301 | $365,052 | $456,369 | $555,621 | $663,190 | $779,479 | $904,911 |
| Investment Metrics | ||||||||||
| Cumulative ROI | 50.0% | 42.3% | 60.8% | 79.2% | 97.6% | 115.9% | 134.1% | 152.0% | 169.8% | 187.4% |
| Cash On Cash | - | -3.6% | -6.5% | -5.5% | -4.6% | -3.7% | -2.9% | -2.1% | -1.4% | -0.7% |
3.24%
Price change (1 year)
33.93%
Price change (5 years)
