Oak & Stone - 3226 Shelbourne St - b2 - Victoria, BC, V8P 5G8
1.0 Beds
1 Bath
667 sqft
1.0 Beds
1 Bath
667 sqft
Mortgage | |
---|---|
Purchase Price | $ |
Down Payment % | $ |
Mortgage Amount | $380,720 |
Mortgage Payment % | $1,975 |
Income | |
---|---|
Gross Rental Income | $ |
Vacancy Rate % | $ |
Other | $ |
Gross Operating Income | $1,293 |
Operating Expenses | |
Management Fees % | $ |
Property Tax | $ |
Repair Reserve % | $ |
Insurance | $ |
Condo/Strata Fees | $ |
Total Operating Expenses | $618 |
Net Operating Income | $675 |
Debt Service | |
Mortgage Payment | $1,975 |
Net Cash Flow | -$1,299 |
Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 | |
---|---|---|---|---|---|---|---|---|---|---|
Investments | ||||||||||
Deposits | $47,590 | - | - | - | - | - | - | - | - | - |
Closing Costs | - | $71,608 | - | - | - | - | - | - | - | - |
Mortgage Paydown | - | $1,943 | $6,016 | $6,306 | $6,609 | $6,926 | $7,259 | $7,608 | $7,974 | $8,357 |
Total | $47,590 | $73,551 | $6,016 | $6,306 | $6,609 | $6,926 | $7,259 | $7,608 | $7,974 | $8,357 |
Cash Invested | $47,590 | $121,141 | $127,158 | $133,464 | $140,074 | $147,001 | $154,261 | $161,869 | $169,844 | $178,202 |
Rental Cash Flows | ||||||||||
Rent and other income | - | $5,175 | $15,750 | $16,427 | $17,133 | $17,870 | $18,639 | $19,440 | $20,276 | $21,148 |
Operating Expenses | - | -$2,473 | -$7,479 | -$7,662 | -$7,851 | -$8,044 | -$8,243 | -$8,448 | -$8,658 | -$8,875 |
Mortgage Payment | - | -$7,901 | -$23,704 | -$23,704 | -$23,704 | -$23,704 | -$23,704 | -$23,704 | -$23,704 | -$23,704 |
Net Cash Flow | - | -$5,198 | -$15,433 | -$14,939 | -$14,421 | -$13,878 | -$13,309 | -$12,712 | -$12,086 | -$11,431 |
Returns | ||||||||||
Property Price Appreciation | $23,795 | $24,984 | $26,233 | $27,545 | $28,922 | $30,369 | $31,887 | $33,481 | $35,156 | $36,913 |
Mortgage Paydown | - | $1,943 | $6,016 | $6,306 | $6,609 | $6,926 | $7,259 | $7,608 | $7,974 | $8,357 |
Net Cash Flow | - | -$5,198 | -$15,433 | -$14,939 | -$14,421 | -$13,878 | -$13,309 | -$12,712 | -$12,086 | -$11,431 |
Total Return | $23,795 | $21,729 | $16,817 | $18,911 | $21,110 | $23,417 | $25,838 | $28,378 | $31,043 | $33,840 |
Cumulative Return | $23,795 | $45,524 | $62,341 | $81,253 | $102,364 | $125,781 | $151,619 | $179,998 | $211,041 | $244,882 |
Investment Metrics | ||||||||||
Cumulative ROI | 50.0% | 37.6% | 49.0% | 60.9% | 73.1% | 85.6% | 98.3% | 111.2% | 124.3% | 137.4% |
Cash On Cash | - | -4.3% | -12.1% | -11.2% | -10.3% | -9.4% | -8.6% | -7.9% | -7.1% | -6.4% |
17.73%
Price change (1 year)
64.07%
Price change (5 years)
17.05%
Price change (1 year)
63.16%
Price change (5 years)