Oak & Stone - 3226 Shelbourne St - a1 - Victoria, BC, V8P 5G8
1.0 Beds
1 Bath
558 sqft
1.0 Beds
1 Bath
558 sqft
Mortgage | |
---|---|
Purchase Price | $ |
Down Payment % | $ |
Mortgage Amount | $367,920 |
Mortgage Payment % | $1,908 |
Income | |
---|---|
Gross Rental Income | $ |
Vacancy Rate % | $ |
Other | $ |
Gross Operating Income | $1,082 |
Operating Expenses | |
Management Fees % | $ |
Property Tax | $ |
Repair Reserve % | $ |
Insurance | $ |
Condo/Strata Fees | $ |
Total Operating Expenses | $532 |
Net Operating Income | $550 |
Debt Service | |
Mortgage Payment | $1,908 |
Net Cash Flow | -$1,358 |
Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 | |
---|---|---|---|---|---|---|---|---|---|---|
Investments | ||||||||||
Deposits | $45,990 | - | - | - | - | - | - | - | - | - |
Closing Costs | - | $69,688 | - | - | - | - | - | - | - | - |
Mortgage Paydown | - | $1,878 | $5,814 | $6,094 | $6,387 | $6,694 | $7,015 | $7,353 | $7,706 | $8,076 |
Total | $45,990 | $71,566 | $5,814 | $6,094 | $6,387 | $6,694 | $7,015 | $7,353 | $7,706 | $8,076 |
Cash Invested | $45,990 | $117,556 | $123,371 | $129,465 | $135,852 | $142,546 | $149,562 | $156,915 | $164,621 | $172,698 |
Rental Cash Flows | ||||||||||
Rent and other income | - | $4,330 | $13,176 | $13,743 | $14,333 | $14,950 | $15,593 | $16,263 | $16,963 | $17,692 |
Operating Expenses | - | -$2,130 | -$6,441 | -$6,598 | -$6,760 | -$6,925 | -$7,096 | -$7,271 | -$7,451 | -$7,636 |
Mortgage Payment | - | -$7,635 | -$22,907 | -$22,907 | -$22,907 | -$22,907 | -$22,907 | -$22,907 | -$22,907 | -$22,907 |
Net Cash Flow | - | -$5,435 | -$16,173 | -$15,763 | -$15,333 | -$14,883 | -$14,410 | -$13,915 | -$13,396 | -$12,852 |
Returns | ||||||||||
Property Price Appreciation | $22,995 | $24,144 | $25,351 | $26,619 | $27,950 | $29,348 | $30,815 | $32,356 | $33,974 | $35,672 |
Mortgage Paydown | - | $1,878 | $5,814 | $6,094 | $6,387 | $6,694 | $7,015 | $7,353 | $7,706 | $8,076 |
Net Cash Flow | - | -$5,435 | -$16,173 | -$15,763 | -$15,333 | -$14,883 | -$14,410 | -$13,915 | -$13,396 | -$12,852 |
Total Return | $22,995 | $20,587 | $14,993 | $16,950 | $19,003 | $21,158 | $23,420 | $25,793 | $28,284 | $30,897 |
Cumulative Return | $22,995 | $43,582 | $58,575 | $75,526 | $94,529 | $115,688 | $139,109 | $164,902 | $193,187 | $224,084 |
Investment Metrics | ||||||||||
Cumulative ROI | 50.0% | 37.1% | 47.5% | 58.3% | 69.6% | 81.2% | 93.0% | 105.1% | 117.4% | 129.8% |
Cash On Cash | - | -4.6% | -13.1% | -12.2% | -11.3% | -10.4% | -9.6% | -8.9% | -8.1% | -7.4% |
17.73%
Price change (1 year)
64.07%
Price change (5 years)
17.05%
Price change (1 year)
63.16%
Price change (5 years)