c3-1075 Tillicum Rd, Victoria, BC, V9A 2A4
1.0 Beds
2 Baths
618 sqft
1.0 Beds
2 Baths
618 sqft
Mortgage | |
---|---|
Purchase Price | $ |
Down Payment % | $ |
Mortgage Amount | $487,920 |
Mortgage Payment % | $2,531 |
Income | |
---|---|
Gross Rental Income | $ |
Vacancy Rate % | $ |
Other | $ |
Gross Operating Income | $869 |
Operating Expenses | |
Management Fees % | $ |
Property Tax | $ |
Repair Reserve % | $ |
Insurance | $ |
Condo/Strata Fees | $ |
Total Operating Expenses | $571 |
Net Operating Income | $298 |
Debt Service | |
Mortgage Payment | $2,531 |
Net Cash Flow | -$2,233 |
Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 | |
---|---|---|---|---|---|---|---|---|---|---|
Investments | ||||||||||
Deposits | $60,990 | - | - | - | - | - | - | - | - | - |
Closing Costs | - | $87,688 | - | - | - | - | - | - | - | - |
Mortgage Paydown | - | $6,301 | $7,894 | $8,273 | $8,671 | $9,088 | $9,525 | $9,982 | $10,462 | $10,965 |
Total | $60,990 | $93,989 | $7,894 | $8,273 | $8,671 | $9,088 | $9,525 | $9,982 | $10,462 | $10,965 |
Cash Invested | $60,990 | $154,979 | $162,873 | $171,147 | $179,819 | $188,907 | $198,432 | $208,415 | $218,878 | $229,843 |
Rental Cash Flows | ||||||||||
Rent and other income | - | $8,695 | $10,808 | $11,273 | $11,757 | $12,263 | $12,790 | $13,340 | $13,914 | $14,512 |
Operating Expenses | - | -$5,712 | -$6,987 | -$7,150 | -$7,316 | -$7,487 | -$7,663 | -$7,843 | -$8,028 | -$8,218 |
Mortgage Payment | - | -$25,316 | -$30,379 | -$30,379 | -$30,379 | -$30,379 | -$30,379 | -$30,379 | -$30,379 | -$30,379 |
Net Cash Flow | - | -$22,333 | -$26,558 | -$26,256 | -$25,938 | -$25,603 | -$25,251 | -$24,881 | -$24,493 | -$24,084 |
Returns | ||||||||||
Property Price Appreciation | $30,495 | $32,019 | $33,620 | $35,301 | $37,066 | $38,920 | $40,866 | $42,909 | $45,055 | $47,307 |
Mortgage Paydown | - | $6,301 | $7,894 | $8,273 | $8,671 | $9,088 | $9,525 | $9,982 | $10,462 | $10,965 |
Net Cash Flow | - | -$22,333 | -$26,558 | -$26,256 | -$25,938 | -$25,603 | -$25,251 | -$24,881 | -$24,493 | -$24,084 |
Total Return | $30,495 | $15,987 | $14,956 | $17,319 | $19,800 | $22,404 | $25,139 | $28,010 | $31,024 | $34,188 |
Cumulative Return | $30,495 | $46,482 | $61,439 | $78,758 | $98,558 | $120,963 | $146,102 | $174,113 | $205,137 | $239,326 |
Investment Metrics | ||||||||||
Cumulative ROI | 50.0% | 30.0% | 37.7% | 46.0% | 54.8% | 64.0% | 73.6% | 83.5% | 93.7% | 104.1% |
Cash On Cash | - | -14.4% | -16.3% | -15.3% | -14.4% | -13.6% | -12.7% | -11.9% | -11.2% | -10.5% |