c2-3226 Shelbourne St, Victoria, BC, V8P 5G8
1.5 Beds
1 Bath
806 sqft
1.5 Beds
1 Bath
806 sqft
Mortgage | |
---|---|
Purchase Price | $ |
Down Payment % | $ |
Mortgage Amount | $471,920 |
Mortgage Payment % | $2,448 |
Income | |
---|---|
Gross Rental Income | $ |
Vacancy Rate % | $ |
Other | $ |
Gross Operating Income | $2,345 |
Operating Expenses | |
Management Fees % | $ |
Property Tax | $ |
Repair Reserve % | $ |
Insurance | $ |
Condo/Strata Fees | $ |
Total Operating Expenses | $824 |
Net Operating Income | $1,521 |
Debt Service | |
Mortgage Payment | $2,448 |
Net Cash Flow | -$927 |
Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 | |
---|---|---|---|---|---|---|---|---|---|---|
Investments | ||||||||||
Deposits | $58,990 | - | - | - | - | - | - | - | - | - |
Closing Costs | - | $85,288 | - | - | - | - | - | - | - | - |
Mortgage Paydown | - | $2,409 | $7,458 | $7,816 | $8,192 | $8,586 | $8,999 | $9,431 | $9,884 | $10,359 |
Total | $58,990 | $87,697 | $7,458 | $7,816 | $8,192 | $8,586 | $8,999 | $9,431 | $9,884 | $10,359 |
Cash Invested | $58,990 | $146,687 | $154,145 | $161,962 | $170,155 | $178,741 | $187,740 | $197,171 | $207,056 | $217,416 |
Rental Cash Flows | ||||||||||
Rent and other income | - | $9,381 | $28,548 | $29,776 | $31,056 | $32,392 | $33,785 | $35,238 | $36,753 | $38,333 |
Operating Expenses | - | -$3,296 | -$9,974 | -$10,234 | -$10,503 | -$10,779 | -$11,064 | -$11,357 | -$11,659 | -$11,971 |
Mortgage Payment | - | -$9,794 | -$29,383 | -$29,383 | -$29,383 | -$29,383 | -$29,383 | -$29,383 | -$29,383 | -$29,383 |
Net Cash Flow | - | -$3,708 | -$10,808 | -$9,841 | -$8,829 | -$7,770 | -$6,662 | -$5,502 | -$4,289 | -$3,021 |
Returns | ||||||||||
Property Price Appreciation | $29,495 | $30,969 | $32,518 | $34,144 | $35,851 | $37,643 | $39,526 | $41,502 | $43,577 | $45,756 |
Mortgage Paydown | - | $2,409 | $7,458 | $7,816 | $8,192 | $8,586 | $8,999 | $9,431 | $9,884 | $10,359 |
Net Cash Flow | - | -$3,708 | -$10,808 | -$9,841 | -$8,829 | -$7,770 | -$6,662 | -$5,502 | -$4,289 | -$3,021 |
Total Return | $29,495 | $29,670 | $29,167 | $32,119 | $35,214 | $38,459 | $41,863 | $45,431 | $49,172 | $53,095 |
Cumulative Return | $29,495 | $59,165 | $88,333 | $120,452 | $155,667 | $194,127 | $235,990 | $281,421 | $330,594 | $383,689 |
Investment Metrics | ||||||||||
Cumulative ROI | 50.0% | 40.3% | 57.3% | 74.4% | 91.5% | 108.6% | 125.7% | 142.7% | 159.7% | 176.5% |
Cash On Cash | - | -2.5% | -7.0% | -6.1% | -5.2% | -4.3% | -3.5% | -2.8% | -2.1% | -1.4% |
14.78%
Price change (1 year)
62.75%
Price change (5 years)