Oak & Stone - 3226 Shelbourne St - b3 - Victoria, BC, V8P 5G8
1.0 Beds
1 Bath
670 sqft
1.0 Beds
1 Bath
670 sqft
Mortgage | |
---|---|
Purchase Price | $ |
Down Payment % | $ |
Mortgage Amount | $372,720 |
Mortgage Payment % | $1,933 |
Income | |
---|---|
Gross Rental Income | $ |
Vacancy Rate % | $ |
Other | $ |
Gross Operating Income | $1,299 |
Operating Expenses | |
Management Fees % | $ |
Property Tax | $ |
Repair Reserve % | $ |
Insurance | $ |
Condo/Strata Fees | $ |
Total Operating Expenses | $618 |
Net Operating Income | $681 |
Debt Service | |
Mortgage Payment | $1,933 |
Net Cash Flow | -$1,252 |
Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 | |
---|---|---|---|---|---|---|---|---|---|---|
Investments | ||||||||||
Deposits | $46,590 | - | - | - | - | - | - | - | - | - |
Closing Costs | - | $70,408 | - | - | - | - | - | - | - | - |
Mortgage Paydown | - | $1,902 | $5,890 | $6,173 | $6,470 | $6,781 | $7,107 | $7,448 | $7,807 | $8,182 |
Total | $46,590 | $72,310 | $5,890 | $6,173 | $6,470 | $6,781 | $7,107 | $7,448 | $7,807 | $8,182 |
Cash Invested | $46,590 | $118,900 | $124,791 | $130,965 | $137,435 | $144,217 | $151,324 | $158,773 | $166,580 | $174,762 |
Rental Cash Flows | ||||||||||
Rent and other income | - | $5,199 | $15,821 | $16,501 | $17,211 | $17,951 | $18,723 | $19,528 | $20,367 | $21,243 |
Operating Expenses | - | -$2,474 | -$7,482 | -$7,665 | -$7,854 | -$8,048 | -$8,247 | -$8,452 | -$8,663 | -$8,879 |
Mortgage Payment | - | -$7,735 | -$23,206 | -$23,206 | -$23,206 | -$23,206 | -$23,206 | -$23,206 | -$23,206 | -$23,206 |
Net Cash Flow | - | -$5,010 | -$14,868 | -$14,371 | -$13,850 | -$13,303 | -$12,731 | -$12,131 | -$11,502 | -$10,843 |
Returns | ||||||||||
Property Price Appreciation | $23,295 | $24,459 | $25,682 | $26,966 | $28,315 | $29,730 | $31,217 | $32,778 | $34,417 | $36,138 |
Mortgage Paydown | - | $1,902 | $5,890 | $6,173 | $6,470 | $6,781 | $7,107 | $7,448 | $7,807 | $8,182 |
Net Cash Flow | - | -$5,010 | -$14,868 | -$14,371 | -$13,850 | -$13,303 | -$12,731 | -$12,131 | -$11,502 | -$10,843 |
Total Return | $23,295 | $21,352 | $16,705 | $18,769 | $20,935 | $23,208 | $25,593 | $28,096 | $30,722 | $33,477 |
Cumulative Return | $23,295 | $44,647 | $61,352 | $80,121 | $101,057 | $124,265 | $149,859 | $177,955 | $208,677 | $242,155 |
Investment Metrics | ||||||||||
Cumulative ROI | 50.0% | 37.5% | 49.2% | 61.2% | 73.5% | 86.2% | 99.0% | 112.1% | 125.3% | 138.6% |
Cash On Cash | - | -4.2% | -11.9% | -11.0% | -10.1% | -9.2% | -8.4% | -7.6% | -6.9% | -6.2% |
28.93%
Price change (1 year)
83.54%
Price change (5 years)