Central Block - 1075 Tillicum Rd - b2 - Victoria, BC, V9A 2A4
1.0 Beds
1 Bath
620 sqft
1.0 Beds
1 Bath
620 sqft
Mortgage | |
---|---|
Purchase Price | $ |
Down Payment % | $ |
Mortgage Amount | $407,920 |
Mortgage Payment % | $2,116 |
Income | |
---|---|
Gross Rental Income | $ |
Vacancy Rate % | $ |
Other | $ |
Gross Operating Income | $872 |
Operating Expenses | |
Management Fees % | $ |
Property Tax | $ |
Repair Reserve % | $ |
Insurance | $ |
Condo/Strata Fees | $ |
Total Operating Expenses | $547 |
Net Operating Income | $324 |
Debt Service | |
Mortgage Payment | $2,116 |
Net Cash Flow | -$1,791 |
Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 | |
---|---|---|---|---|---|---|---|---|---|---|
Investments | ||||||||||
Deposits | $50,990 | - | - | - | - | - | - | - | - | - |
Closing Costs | - | $75,688 | - | - | - | - | - | - | - | - |
Mortgage Paydown | - | $5,268 | $6,600 | $6,917 | $7,249 | $7,598 | $7,963 | $8,346 | $8,747 | $9,167 |
Total | $50,990 | $80,956 | $6,600 | $6,917 | $7,249 | $7,598 | $7,963 | $8,346 | $8,747 | $9,167 |
Cash Invested | $50,990 | $131,946 | $138,546 | $145,463 | $152,713 | $160,311 | $168,274 | $176,620 | $185,367 | $194,535 |
Rental Cash Flows | ||||||||||
Rent and other income | - | $8,723 | $10,843 | $11,309 | $11,795 | $12,303 | $12,832 | $13,383 | $13,959 | $14,559 |
Operating Expenses | - | -$5,476 | -$6,699 | -$6,856 | -$7,016 | -$7,182 | -$7,351 | -$7,525 | -$7,704 | -$7,887 |
Mortgage Payment | - | -$21,165 | -$25,398 | -$25,398 | -$25,398 | -$25,398 | -$25,398 | -$25,398 | -$25,398 | -$25,398 |
Net Cash Flow | - | -$17,918 | -$21,254 | -$20,944 | -$20,619 | -$20,277 | -$19,917 | -$19,539 | -$19,142 | -$18,726 |
Returns | ||||||||||
Property Price Appreciation | $25,495 | $26,769 | $28,108 | $29,513 | $30,989 | $32,538 | $34,165 | $35,874 | $37,667 | $39,551 |
Mortgage Paydown | - | $5,268 | $6,600 | $6,917 | $7,249 | $7,598 | $7,963 | $8,346 | $8,747 | $9,167 |
Net Cash Flow | - | -$17,918 | -$21,254 | -$20,944 | -$20,619 | -$20,277 | -$19,917 | -$19,539 | -$19,142 | -$18,726 |
Total Return | $25,495 | $14,119 | $13,453 | $15,486 | $17,619 | $19,859 | $22,211 | $24,680 | $27,271 | $29,992 |
Cumulative Return | $25,495 | $39,614 | $53,068 | $68,554 | $86,174 | $106,034 | $128,245 | $152,925 | $180,197 | $210,190 |
Investment Metrics | ||||||||||
Cumulative ROI | 50.0% | 30.0% | 38.3% | 47.1% | 56.4% | 66.1% | 76.2% | 86.6% | 97.2% | 108.0% |
Cash On Cash | - | -13.6% | -15.3% | -14.4% | -13.5% | -12.6% | -11.8% | -11.1% | -10.3% | -9.6% |
28.93%
Price change (1 year)
83.54%
Price change (5 years)