c2_lv1-3226 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 | $479,920 |
Mortgage Payment % | $2,490 |
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 | $826 |
Net Operating Income | $1,519 |
Debt Service | |
Mortgage Payment | $2,490 |
Net Cash Flow | -$970 |
Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 | |
---|---|---|---|---|---|---|---|---|---|---|
Investments | ||||||||||
Deposits | $59,990 | - | - | - | - | - | - | - | - | - |
Closing Costs | - | $86,488 | - | - | - | - | - | - | - | - |
Mortgage Paydown | - | $1,834 | $7,555 | $7,918 | $8,298 | $8,697 | $9,115 | $9,553 | $10,013 | $10,494 |
Total | $59,990 | $88,322 | $7,555 | $7,918 | $8,298 | $8,697 | $9,115 | $9,553 | $10,013 | $10,494 |
Cash Invested | $59,990 | $148,312 | $155,867 | $163,785 | $172,084 | $180,782 | $189,898 | $199,452 | $209,465 | $219,959 |
Rental Cash Flows | ||||||||||
Rent and other income | - | $7,036 | $28,448 | $29,671 | $30,947 | $32,277 | $33,665 | $35,113 | $36,623 | $38,198 |
Operating Expenses | - | -$2,478 | -$9,977 | -$10,237 | -$10,505 | -$10,781 | -$11,066 | -$11,359 | -$11,661 | -$11,972 |
Mortgage Payment | - | -$7,470 | -$29,881 | -$29,881 | -$29,881 | -$29,881 | -$29,881 | -$29,881 | -$29,881 | -$29,881 |
Net Cash Flow | - | -$2,912 | -$11,410 | -$10,447 | -$9,439 | -$8,384 | -$7,281 | -$6,126 | -$4,919 | -$3,655 |
Returns | ||||||||||
Property Price Appreciation | $29,995 | $31,494 | $33,069 | $34,722 | $36,459 | $38,282 | $40,196 | $42,205 | $44,316 | $46,532 |
Mortgage Paydown | - | $1,834 | $7,555 | $7,918 | $8,298 | $8,697 | $9,115 | $9,553 | $10,013 | $10,494 |
Net Cash Flow | - | -$2,912 | -$11,410 | -$10,447 | -$9,439 | -$8,384 | -$7,281 | -$6,126 | -$4,919 | -$3,655 |
Total Return | $29,995 | $30,416 | $29,214 | $32,194 | $35,318 | $38,595 | $42,030 | $45,633 | $49,410 | $53,370 |
Cumulative Return | $29,995 | $60,411 | $89,626 | $121,820 | $157,139 | $195,734 | $237,764 | $283,397 | $332,808 | $386,179 |
Investment Metrics | ||||||||||
Cumulative ROI | 50.0% | 40.7% | 57.5% | 74.4% | 91.3% | 108.3% | 125.2% | 142.1% | 158.9% | 175.6% |
Cash On Cash | - | -2.0% | -7.3% | -6.4% | -5.5% | -4.6% | -3.8% | -3.1% | -2.3% | -1.7% |
14.78%
Price change (1 year)
62.75%
Price change (5 years)