b3-1075 Tillicum Rd, Victoria, BC, V9A 2A4
1.0 Beds
1 Bath
617 sqft
1.0 Beds
1 Bath
617 sqft
Mortgage | |
---|---|
Purchase Price | $ |
Down Payment % | $ |
Mortgage Amount | $439,920 |
Mortgage Payment % | $2,282 |
Income | |
---|---|
Gross Rental Income | $ |
Vacancy Rate % | $ |
Other | $ |
Gross Operating Income | $868 |
Operating Expenses | |
Management Fees % | $ |
Property Tax | $ |
Repair Reserve % | $ |
Insurance | $ |
Condo/Strata Fees | $ |
Total Operating Expenses | $555 |
Net Operating Income | $312 |
Debt Service | |
Mortgage Payment | $2,282 |
Net Cash Flow | -$1,970 |
Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 | |
---|---|---|---|---|---|---|---|---|---|---|
Investments | ||||||||||
Deposits | $54,990 | - | - | - | - | - | - | - | - | - |
Closing Costs | - | $80,488 | - | - | - | - | - | - | - | - |
Mortgage Paydown | - | $5,681 | $7,117 | $7,459 | $7,818 | $8,194 | $8,588 | $9,000 | $9,433 | $9,886 |
Total | $54,990 | $86,169 | $7,117 | $7,459 | $7,818 | $8,194 | $8,588 | $9,000 | $9,433 | $9,886 |
Cash Invested | $54,990 | $141,159 | $148,277 | $155,737 | $163,555 | $171,749 | $180,337 | $189,338 | $198,771 | $208,658 |
Rental Cash Flows | ||||||||||
Rent and other income | - | $8,681 | $10,790 | $11,254 | $11,738 | $12,243 | $12,770 | $13,319 | $13,891 | $14,489 |
Operating Expenses | - | -$5,555 | -$6,796 | -$6,955 | -$7,117 | -$7,284 | -$7,456 | -$7,632 | -$7,812 | -$7,998 |
Mortgage Payment | - | -$22,825 | -$27,390 | -$27,390 | -$27,390 | -$27,390 | -$27,390 | -$27,390 | -$27,390 | -$27,390 |
Net Cash Flow | - | -$19,700 | -$23,396 | -$23,090 | -$22,769 | -$22,431 | -$22,076 | -$21,703 | -$21,311 | -$20,899 |
Returns | ||||||||||
Property Price Appreciation | $27,495 | $28,869 | $30,313 | $31,828 | $33,420 | $35,091 | $36,845 | $38,688 | $40,622 | $42,653 |
Mortgage Paydown | - | $5,681 | $7,117 | $7,459 | $7,818 | $8,194 | $8,588 | $9,000 | $9,433 | $9,886 |
Net Cash Flow | - | -$19,700 | -$23,396 | -$23,090 | -$22,769 | -$22,431 | -$22,076 | -$21,703 | -$21,311 | -$20,899 |
Total Return | $27,495 | $14,851 | $14,034 | $16,197 | $18,469 | $20,853 | $23,357 | $25,985 | $28,744 | $31,641 |
Cumulative Return | $27,495 | $42,346 | $56,380 | $72,578 | $91,047 | $111,901 | $135,258 | $161,244 | $189,988 | $221,629 |
Investment Metrics | ||||||||||
Cumulative ROI | 50.0% | 30.0% | 38.0% | 46.6% | 55.7% | 65.2% | 75.0% | 85.2% | 95.6% | 106.2% |
Cash On Cash | - | -14.0% | -15.8% | -14.8% | -13.9% | -13.1% | -12.2% | -11.5% | -10.7% | -10.0% |