Central Block - 1075 Tillicum Rd - b1 - Victoria, BC, V9A 2A4
1.0 Beds
1 Bath
629 sqft
1.0 Beds
1 Bath
629 sqft
Mortgage | |
---|---|
Purchase Price | $ |
Down Payment % | $ |
Mortgage Amount | $423,920 |
Mortgage Payment % | $2,199 |
Income | |
---|---|
Gross Rental Income | $ |
Vacancy Rate % | $ |
Other | $ |
Gross Operating Income | $885 |
Operating Expenses | |
Management Fees % | $ |
Property Tax | $ |
Repair Reserve % | $ |
Insurance | $ |
Condo/Strata Fees | $ |
Total Operating Expenses | $558 |
Net Operating Income | $326 |
Debt Service | |
Mortgage Payment | $2,199 |
Net Cash Flow | -$1,873 |
Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 | |
---|---|---|---|---|---|---|---|---|---|---|
Investments | ||||||||||
Deposits | $52,990 | - | - | - | - | - | - | - | - | - |
Closing Costs | - | $78,088 | - | - | - | - | - | - | - | - |
Mortgage Paydown | - | $5,474 | $6,858 | $7,188 | $7,534 | $7,896 | $8,275 | $8,673 | $9,090 | $9,527 |
Total | $52,990 | $83,562 | $6,858 | $7,188 | $7,534 | $7,896 | $8,275 | $8,673 | $9,090 | $9,527 |
Cash Invested | $52,990 | $136,552 | $143,411 | $150,600 | $158,134 | $166,030 | $174,306 | $182,979 | $192,069 | $201,597 |
Rental Cash Flows | ||||||||||
Rent and other income | - | $8,850 | $11,000 | $11,473 | $11,967 | $12,481 | $13,018 | $13,578 | $14,162 | $14,771 |
Operating Expenses | - | -$5,587 | -$6,835 | -$6,994 | -$7,158 | -$7,327 | -$7,499 | -$7,677 | -$7,859 | -$8,046 |
Mortgage Payment | - | -$21,995 | -$26,394 | -$26,394 | -$26,394 | -$26,394 | -$26,394 | -$26,394 | -$26,394 | -$26,394 |
Net Cash Flow | - | -$18,732 | -$22,228 | -$21,915 | -$21,586 | -$21,239 | -$20,876 | -$20,493 | -$20,091 | -$19,669 |
Returns | ||||||||||
Property Price Appreciation | $26,495 | $27,819 | $29,210 | $30,671 | $32,204 | $33,815 | $35,505 | $37,281 | $39,145 | $41,102 |
Mortgage Paydown | - | $5,474 | $6,858 | $7,188 | $7,534 | $7,896 | $8,275 | $8,673 | $9,090 | $9,527 |
Net Cash Flow | - | -$18,732 | -$22,228 | -$21,915 | -$21,586 | -$21,239 | -$20,876 | -$20,493 | -$20,091 | -$19,669 |
Total Return | $26,495 | $14,562 | $13,840 | $15,944 | $18,152 | $20,471 | $22,905 | $25,461 | $28,143 | $30,960 |
Cumulative Return | $26,495 | $41,057 | $54,897 | $70,841 | $88,994 | $109,465 | $132,371 | $157,832 | $185,976 | $216,936 |
Investment Metrics | ||||||||||
Cumulative ROI | 50.0% | 30.1% | 38.3% | 47.0% | 56.3% | 65.9% | 75.9% | 86.3% | 96.8% | 107.6% |
Cash On Cash | - | -13.7% | -15.5% | -14.6% | -13.7% | -12.8% | -12.0% | -11.2% | -10.5% | -9.8% |
17.73%
Price change (1 year)
64.07%
Price change (5 years)
17.05%
Price change (1 year)
63.16%
Price change (5 years)