c1-3226 Shelbourne St, Victoria, BC, V8P 5G8
1.5 Beds
1 Bath
697 sqft
1.5 Beds
1 Bath
697 sqft
Mortgage | |
---|---|
Purchase Price | $ |
Down Payment % | $ |
Mortgage Amount | $444,720 |
Mortgage Payment % | $2,307 |
Income | |
---|---|
Gross Rental Income | $ |
Vacancy Rate % | $ |
Other | $ |
Gross Operating Income | $2,028 |
Operating Expenses | |
Management Fees % | $ |
Property Tax | $ |
Repair Reserve % | $ |
Insurance | $ |
Condo/Strata Fees | $ |
Total Operating Expenses | $723 |
Net Operating Income | $1,304 |
Debt Service | |
Mortgage Payment | $2,307 |
Net Cash Flow | -$1,002 |
Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 | |
---|---|---|---|---|---|---|---|---|---|---|
Investments | ||||||||||
Deposits | $55,590 | - | - | - | - | - | - | - | - | - |
Closing Costs | - | $81,208 | - | - | - | - | - | - | - | - |
Mortgage Paydown | - | $1,699 | $7,001 | $7,337 | $7,690 | $8,059 | $8,447 | $8,853 | $9,278 | $9,724 |
Total | $55,590 | $82,907 | $7,001 | $7,337 | $7,690 | $8,059 | $8,447 | $8,853 | $9,278 | $9,724 |
Cash Invested | $55,590 | $138,497 | $145,498 | $152,836 | $160,526 | $168,586 | $177,033 | $185,886 | $195,165 | $204,890 |
Rental Cash Flows | ||||||||||
Rent and other income | - | $6,084 | $24,600 | $25,658 | $26,762 | $27,912 | $29,113 | $30,364 | $31,670 | $33,032 |
Operating Expenses | - | -$2,170 | -$8,738 | -$8,965 | -$9,199 | -$9,440 | -$9,688 | -$9,944 | -$10,208 | -$10,480 |
Mortgage Payment | - | -$6,922 | -$27,689 | -$27,689 | -$27,689 | -$27,689 | -$27,689 | -$27,689 | -$27,689 | -$27,689 |
Net Cash Flow | - | -$3,008 | -$11,826 | -$10,996 | -$10,127 | -$9,217 | -$8,265 | -$7,269 | -$6,227 | -$5,137 |
Returns | ||||||||||
Property Price Appreciation | $27,795 | $29,184 | $30,643 | $32,176 | $33,784 | $35,474 | $37,247 | $39,110 | $41,065 | $43,119 |
Mortgage Paydown | - | $1,699 | $7,001 | $7,337 | $7,690 | $8,059 | $8,447 | $8,853 | $9,278 | $9,724 |
Net Cash Flow | - | -$3,008 | -$11,826 | -$10,996 | -$10,127 | -$9,217 | -$8,265 | -$7,269 | -$6,227 | -$5,137 |
Total Return | $27,795 | $27,876 | $25,818 | $28,517 | $31,348 | $34,316 | $37,429 | $40,694 | $44,117 | $47,706 |
Cumulative Return | $27,795 | $55,671 | $81,489 | $110,006 | $141,354 | $175,671 | $213,101 | $253,795 | $297,912 | $345,618 |
Investment Metrics | ||||||||||
Cumulative ROI | 50.0% | 40.2% | 56.0% | 72.0% | 88.1% | 104.2% | 120.4% | 136.5% | 152.6% | 168.7% |
Cash On Cash | - | -2.2% | -8.1% | -7.2% | -6.3% | -5.5% | -4.7% | -3.9% | -3.2% | -2.5% |
14.78%
Price change (1 year)
62.75%
Price change (5 years)