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 | - | $2,270 | $7,028 | $7,366 | $7,720 | $8,091 | $8,480 | $8,887 | $9,315 | $9,762 |
Total | $55,590 | $83,478 | $7,028 | $7,366 | $7,720 | $8,091 | $8,480 | $8,887 | $9,315 | $9,762 |
Cash Invested | $55,590 | $139,068 | $146,096 | $153,463 | $161,183 | $169,275 | $177,755 | $186,643 | $195,958 | $205,721 |
Rental Cash Flows | ||||||||||
Rent and other income | - | $8,113 | $24,688 | $25,749 | $26,856 | $28,011 | $29,216 | $30,472 | $31,782 | $33,149 |
Operating Expenses | - | -$2,893 | -$8,756 | -$8,984 | -$9,219 | -$9,461 | -$9,710 | -$9,966 | -$10,231 | -$10,503 |
Mortgage Payment | - | -$9,229 | -$27,689 | -$27,689 | -$27,689 | -$27,689 | -$27,689 | -$27,689 | -$27,689 | -$27,689 |
Net Cash Flow | - | -$4,010 | -$11,758 | -$10,924 | -$10,052 | -$9,138 | -$8,183 | -$7,183 | -$6,137 | -$5,043 |
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 | - | $2,270 | $7,028 | $7,366 | $7,720 | $8,091 | $8,480 | $8,887 | $9,315 | $9,762 |
Net Cash Flow | - | -$4,010 | -$11,758 | -$10,924 | -$10,052 | -$9,138 | -$8,183 | -$7,183 | -$6,137 | -$5,043 |
Total Return | $27,795 | $27,444 | $25,913 | $28,617 | $31,453 | $34,426 | $37,544 | $40,814 | $44,243 | $47,838 |
Cumulative Return | $27,795 | $55,239 | $81,153 | $109,771 | $141,224 | $175,651 | $213,195 | $254,010 | $298,253 | $346,092 |
Investment Metrics | ||||||||||
Cumulative ROI | 50.0% | 39.7% | 55.5% | 71.5% | 87.6% | 103.8% | 119.9% | 136.1% | 152.2% | 168.2% |
Cash On Cash | - | -2.9% | -8.0% | -7.1% | -6.2% | -5.4% | -4.6% | -3.8% | -3.1% | -2.5% |