Central Block - 1075 Tillicum Rd - a1 - Victoria, BC, V9A 2A4
1.0 Beds
1 Bath
371 sqft
1.0 Beds
1 Bath
371 sqft
Mortgage | |
---|---|
Purchase Price | $ |
Down Payment % | $ |
Mortgage Amount | $347,920 |
Mortgage Payment % | $1,805 |
Income | |
---|---|
Gross Rental Income | $ |
Vacancy Rate % | $ |
Other | $ |
Gross Operating Income | $522 |
Operating Expenses | |
Management Fees % | $ |
Property Tax | $ |
Repair Reserve % | $ |
Insurance | $ |
Condo/Strata Fees | $ |
Total Operating Expenses | $359 |
Net Operating Income | $162 |
Debt Service | |
Mortgage Payment | $1,805 |
Net Cash Flow | -$1,642 |
Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 | |
---|---|---|---|---|---|---|---|---|---|---|
Investments | ||||||||||
Deposits | $43,490 | - | - | - | - | - | - | - | - | - |
Closing Costs | - | $66,688 | - | - | - | - | - | - | - | - |
Mortgage Paydown | - | $4,493 | $5,629 | $5,899 | $6,183 | $6,480 | $6,792 | $7,118 | $7,460 | $7,819 |
Total | $43,490 | $71,181 | $5,629 | $5,899 | $6,183 | $6,480 | $6,792 | $7,118 | $7,460 | $7,819 |
Cash Invested | $43,490 | $114,671 | $120,300 | $126,200 | $132,383 | $138,864 | $145,656 | $152,774 | $160,235 | $168,054 |
Rental Cash Flows | ||||||||||
Rent and other income | - | $5,220 | $6,488 | $6,767 | $7,058 | $7,362 | $7,678 | $8,008 | $8,353 | $8,712 |
Operating Expenses | - | -$3,596 | -$4,399 | -$4,500 | -$4,605 | -$4,712 | -$4,821 | -$4,934 | -$5,049 | -$5,168 |
Mortgage Payment | - | -$18,052 | -$21,662 | -$21,662 | -$21,662 | -$21,662 | -$21,662 | -$21,662 | -$21,662 | -$21,662 |
Net Cash Flow | - | -$16,428 | -$19,573 | -$19,395 | -$19,209 | -$19,012 | -$18,805 | -$18,587 | -$18,359 | -$18,118 |
Returns | ||||||||||
Property Price Appreciation | $21,745 | $22,832 | $23,973 | $25,172 | $26,431 | $27,752 | $29,140 | $30,597 | $32,127 | $33,733 |
Mortgage Paydown | - | $4,493 | $5,629 | $5,899 | $6,183 | $6,480 | $6,792 | $7,118 | $7,460 | $7,819 |
Net Cash Flow | - | -$16,428 | -$19,573 | -$19,395 | -$19,209 | -$19,012 | -$18,805 | -$18,587 | -$18,359 | -$18,118 |
Total Return | $21,745 | $10,896 | $10,029 | $11,676 | $13,405 | $15,220 | $17,126 | $19,127 | $21,228 | $23,434 |
Cumulative Return | $21,745 | $32,641 | $42,671 | $54,347 | $67,753 | $82,974 | $100,101 | $119,228 | $140,457 | $163,892 |
Investment Metrics | ||||||||||
Cumulative ROI | 50.0% | 28.5% | 35.5% | 43.1% | 51.2% | 59.8% | 68.7% | 78.0% | 87.7% | 97.5% |
Cash On Cash | - | -14.3% | -16.3% | -15.4% | -14.5% | -13.7% | -12.9% | -12.2% | -11.5% | -10.8% |
-1.68%
Price change (1 year)
24.47%
Price change (5 years)
0.92%
Price change (1 year)
35.94%
Price change (5 years)