Central Block - 1075 Tillicum Rd - a4 - Victoria, BC, V9A 2A4
1.0 Beds
1 Bath
479 sqft
1.0 Beds
1 Bath
479 sqft
Mortgage | |
---|---|
Purchase Price | $ |
Down Payment % | $ |
Mortgage Amount | $307,920 |
Mortgage Payment % | $1,597 |
Income | |
---|---|
Gross Rental Income | $ |
Vacancy Rate % | $ |
Other | $ |
Gross Operating Income | $673 |
Operating Expenses | |
Management Fees % | $ |
Property Tax | $ |
Repair Reserve % | $ |
Insurance | $ |
Condo/Strata Fees | $ |
Total Operating Expenses | $420 |
Net Operating Income | $252 |
Debt Service | |
Mortgage Payment | $1,597 |
Net Cash Flow | -$1,344 |
Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 | |
---|---|---|---|---|---|---|---|---|---|---|
Investments | ||||||||||
Deposits | $38,490 | - | - | - | - | - | - | - | - | - |
Closing Costs | - | $60,688 | - | - | - | - | - | - | - | - |
Mortgage Paydown | - | $3,976 | $4,982 | $5,221 | $5,472 | $5,735 | $6,011 | $6,300 | $6,602 | $6,920 |
Total | $38,490 | $64,664 | $4,982 | $5,221 | $5,472 | $5,735 | $6,011 | $6,300 | $6,602 | $6,920 |
Cash Invested | $38,490 | $103,154 | $108,136 | $113,358 | $118,830 | $124,566 | $130,577 | $136,877 | $143,480 | $150,400 |
Rental Cash Flows | ||||||||||
Rent and other income | - | $6,739 | $8,377 | $8,737 | $9,113 | $9,505 | $9,913 | $10,340 | $10,784 | $11,248 |
Operating Expenses | - | -$4,209 | -$5,149 | -$5,270 | -$5,394 | -$5,521 | -$5,651 | -$5,785 | -$5,922 | -$6,064 |
Mortgage Payment | - | -$15,976 | -$19,172 | -$19,172 | -$19,172 | -$19,172 | -$19,172 | -$19,172 | -$19,172 | -$19,172 |
Net Cash Flow | - | -$13,446 | -$15,944 | -$15,705 | -$15,453 | -$15,188 | -$14,909 | -$14,617 | -$14,310 | -$13,987 |
Returns | ||||||||||
Property Price Appreciation | $19,245 | $20,207 | $21,217 | $22,278 | $23,392 | $24,562 | $25,790 | $27,079 | $28,433 | $29,855 |
Mortgage Paydown | - | $3,976 | $4,982 | $5,221 | $5,472 | $5,735 | $6,011 | $6,300 | $6,602 | $6,920 |
Net Cash Flow | - | -$13,446 | -$15,944 | -$15,705 | -$15,453 | -$15,188 | -$14,909 | -$14,617 | -$14,310 | -$13,987 |
Total Return | $19,245 | $10,737 | $10,254 | $11,794 | $13,411 | $15,109 | $16,891 | $18,762 | $20,726 | $22,787 |
Cumulative Return | $19,245 | $29,982 | $40,237 | $52,032 | $65,443 | $80,553 | $97,444 | $116,207 | $136,933 | $159,721 |
Investment Metrics | ||||||||||
Cumulative ROI | 50.0% | 29.1% | 37.2% | 45.9% | 55.1% | 64.7% | 74.6% | 84.9% | 95.4% | 106.2% |
Cash On Cash | - | -13.0% | -14.7% | -13.9% | -13.0% | -12.2% | -11.4% | -10.7% | -10.0% | -9.3% |
-1.68%
Price change (1 year)
24.47%
Price change (5 years)
0.92%
Price change (1 year)
35.94%
Price change (5 years)