c3-3226 Shelbourne St, Victoria, BC, V8P 5G8
1.5 Beds
2 Baths
704 sqft
1.5 Beds
2 Baths
704 sqft
Mortgage | |
---|---|
Purchase Price | $ |
Down Payment % | $ |
Mortgage Amount | $487,920 |
Mortgage Payment % | $2,531 |
Income | |
---|---|
Gross Rental Income | $ |
Vacancy Rate % | $ |
Other | $ |
Gross Operating Income | $2,048 |
Operating Expenses | |
Management Fees % | $ |
Property Tax | $ |
Repair Reserve % | $ |
Insurance | $ |
Condo/Strata Fees | $ |
Total Operating Expenses | $743 |
Net Operating Income | $1,305 |
Debt Service | |
Mortgage Payment | $2,531 |
Net Cash Flow | -$1,226 |
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 | - | $2,491 | $7,711 | $8,081 | $8,470 | $8,877 | $9,304 | $9,751 | $10,220 | $10,711 |
Total | $60,990 | $90,179 | $7,711 | $8,081 | $8,470 | $8,877 | $9,304 | $9,751 | $10,220 | $10,711 |
Cash Invested | $60,990 | $151,169 | $158,880 | $166,962 | $175,432 | $184,309 | $193,614 | $203,365 | $213,585 | $224,296 |
Rental Cash Flows | ||||||||||
Rent and other income | - | $8,194 | $24,936 | $26,008 | $27,126 | $28,293 | $29,509 | $30,778 | $32,102 | $33,482 |
Operating Expenses | - | -$2,973 | -$8,997 | -$9,230 | -$9,470 | -$9,717 | -$9,972 | -$10,235 | -$10,505 | -$10,784 |
Mortgage Payment | - | -$10,126 | -$30,379 | -$30,379 | -$30,379 | -$30,379 | -$30,379 | -$30,379 | -$30,379 | -$30,379 |
Net Cash Flow | - | -$4,905 | -$14,440 | -$13,601 | -$12,723 | -$11,804 | -$10,842 | -$9,835 | -$8,782 | -$7,680 |
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 | - | $2,491 | $7,711 | $8,081 | $8,470 | $8,877 | $9,304 | $9,751 | $10,220 | $10,711 |
Net Cash Flow | - | -$4,905 | -$14,440 | -$13,601 | -$12,723 | -$11,804 | -$10,842 | -$9,835 | -$8,782 | -$7,680 |
Total Return | $30,495 | $29,605 | $26,891 | $29,782 | $32,813 | $35,993 | $39,328 | $42,825 | $46,492 | $50,338 |
Cumulative Return | $30,495 | $60,100 | $86,991 | $116,774 | $149,588 | $185,581 | $224,909 | $267,734 | $314,227 | $364,565 |
Investment Metrics | ||||||||||
Cumulative ROI | 50.0% | 39.8% | 54.8% | 69.9% | 85.3% | 100.7% | 116.2% | 131.7% | 147.1% | 162.5% |
Cash On Cash | - | -3.2% | -9.1% | -8.1% | -7.3% | -6.4% | -5.6% | -4.8% | -4.1% | -3.4% |