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 | - | $1,864 | $7,681 | $8,050 | $8,437 | $8,842 | $9,267 | $9,713 | $10,180 | $10,669 |
Total | $60,990 | $89,552 | $7,681 | $8,050 | $8,437 | $8,842 | $9,267 | $9,713 | $10,180 | $10,669 |
Cash Invested | $60,990 | $150,542 | $158,223 | $166,274 | $174,711 | $183,554 | $192,821 | $202,535 | $212,715 | $223,384 |
Rental Cash Flows | ||||||||||
Rent and other income | - | $6,145 | $24,847 | $25,916 | $27,030 | $28,193 | $29,405 | $30,669 | $31,988 | $33,364 |
Operating Expenses | - | -$2,230 | -$8,978 | -$9,210 | -$9,450 | -$9,696 | -$9,950 | -$10,212 | -$10,482 | -$10,760 |
Mortgage Payment | - | -$7,594 | -$30,379 | -$30,379 | -$30,379 | -$30,379 | -$30,379 | -$30,379 | -$30,379 | -$30,379 |
Net Cash Flow | - | -$3,678 | -$14,509 | -$13,673 | -$12,798 | -$11,883 | -$10,924 | -$9,922 | -$8,873 | -$7,775 |
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 | - | $1,864 | $7,681 | $8,050 | $8,437 | $8,842 | $9,267 | $9,713 | $10,180 | $10,669 |
Net Cash Flow | - | -$3,678 | -$14,509 | -$13,673 | -$12,798 | -$11,883 | -$10,924 | -$9,922 | -$8,873 | -$7,775 |
Total Return | $30,495 | $30,205 | $26,792 | $29,678 | $32,705 | $35,879 | $39,209 | $42,700 | $46,362 | $50,201 |
Cumulative Return | $30,495 | $60,700 | $87,492 | $117,171 | $149,876 | $185,756 | $224,966 | $267,666 | $314,028 | $364,230 |
Investment Metrics | ||||||||||
Cumulative ROI | 50.0% | 40.3% | 55.3% | 70.5% | 85.8% | 101.2% | 116.7% | 132.2% | 147.6% | 163.1% |
Cash On Cash | - | -2.4% | -9.2% | -8.2% | -7.3% | -6.5% | -5.7% | -4.9% | -4.2% | -3.5% |
14.78%
Price change (1 year)
62.75%
Price change (5 years)