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 | - | $2,450 | $7,584 | $7,949 | $8,331 | $8,731 | $9,151 | $9,591 | $10,052 | $10,535 |
Total | $59,990 | $88,938 | $7,584 | $7,949 | $8,331 | $8,731 | $9,151 | $9,591 | $10,052 | $10,535 |
Cash Invested | $59,990 | $148,928 | $156,512 | $164,462 | $172,793 | $181,525 | $190,677 | $200,268 | $210,321 | $220,856 |
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 | - | -$3,304 | -$9,998 | -$10,259 | -$10,528 | -$10,805 | -$11,090 | -$11,384 | -$11,687 | -$11,999 |
Mortgage Payment | - | -$9,960 | -$29,881 | -$29,881 | -$29,881 | -$29,881 | -$29,881 | -$29,881 | -$29,881 | -$29,881 |
Net Cash Flow | - | -$3,882 | -$11,330 | -$10,364 | -$9,352 | -$8,293 | -$7,186 | -$6,027 | -$4,815 | -$3,546 |
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 | - | $2,450 | $7,584 | $7,949 | $8,331 | $8,731 | $9,151 | $9,591 | $10,052 | $10,535 |
Net Cash Flow | - | -$3,882 | -$11,330 | -$10,364 | -$9,352 | -$8,293 | -$7,186 | -$6,027 | -$4,815 | -$3,546 |
Total Return | $29,995 | $30,062 | $29,323 | $32,308 | $35,438 | $38,720 | $42,161 | $45,770 | $49,553 | $53,520 |
Cumulative Return | $29,995 | $60,057 | $89,380 | $121,688 | $157,126 | $195,846 | $238,008 | $283,778 | $333,332 | $386,853 |
Investment Metrics | ||||||||||
Cumulative ROI | 50.0% | 40.3% | 57.1% | 74.0% | 90.9% | 107.9% | 124.8% | 141.7% | 158.5% | 175.2% |
Cash On Cash | - | -2.6% | -7.2% | -6.3% | -5.4% | -4.6% | -3.8% | -3.0% | -2.3% | -1.6% |