c4-1075 Tillicum Rd, Victoria, BC, V9A 2A4
1.0 Beds
2 Baths
638 sqft
1.0 Beds
2 Baths
638 sqft
Mortgage | |
---|---|
Purchase Price | $ |
Down Payment % | $ |
Mortgage Amount | $455,920 |
Mortgage Payment % | $2,365 |
Income | |
---|---|
Gross Rental Income | $ |
Vacancy Rate % | $ |
Other | $ |
Gross Operating Income | $897 |
Operating Expenses | |
Management Fees % | $ |
Property Tax | $ |
Repair Reserve % | $ |
Insurance | $ |
Condo/Strata Fees | $ |
Total Operating Expenses | $574 |
Net Operating Income | $322 |
Debt Service | |
Mortgage Payment | $2,365 |
Net Cash Flow | -$2,042 |
Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 | |
---|---|---|---|---|---|---|---|---|---|---|
Investments | ||||||||||
Deposits | $56,990 | - | - | - | - | - | - | - | - | - |
Closing Costs | - | $82,888 | - | - | - | - | - | - | - | - |
Mortgage Paydown | - | $5,888 | $7,376 | $7,731 | $8,102 | $8,492 | $8,900 | $9,328 | $9,776 | $10,246 |
Total | $56,990 | $88,776 | $7,376 | $7,731 | $8,102 | $8,492 | $8,900 | $9,328 | $9,776 | $10,246 |
Cash Invested | $56,990 | $145,766 | $153,142 | $160,873 | $168,976 | $177,468 | $186,369 | $195,697 | $205,474 | $215,720 |
Rental Cash Flows | ||||||||||
Rent and other income | - | $8,976 | $11,158 | $11,638 | $12,138 | $12,660 | $13,204 | $13,772 | $14,364 | $14,982 |
Operating Expenses | - | -$5,748 | -$7,031 | -$7,195 | -$7,364 | -$7,537 | -$7,714 | -$7,896 | -$8,083 | -$8,275 |
Mortgage Payment | - | -$23,655 | -$28,386 | -$28,386 | -$28,386 | -$28,386 | -$28,386 | -$28,386 | -$28,386 | -$28,386 |
Net Cash Flow | - | -$20,427 | -$24,260 | -$23,944 | -$23,612 | -$23,263 | -$22,896 | -$22,510 | -$22,105 | -$21,679 |
Returns | ||||||||||
Property Price Appreciation | $28,495 | $29,919 | $31,415 | $32,986 | $34,635 | $36,367 | $38,186 | $40,095 | $42,100 | $44,205 |
Mortgage Paydown | - | $5,888 | $7,376 | $7,731 | $8,102 | $8,492 | $8,900 | $9,328 | $9,776 | $10,246 |
Net Cash Flow | - | -$20,427 | -$24,260 | -$23,944 | -$23,612 | -$23,263 | -$22,896 | -$22,510 | -$22,105 | -$21,679 |
Total Return | $28,495 | $15,380 | $14,531 | $16,772 | $19,125 | $21,596 | $24,189 | $26,912 | $29,771 | $32,772 |
Cumulative Return | $28,495 | $43,875 | $58,407 | $75,180 | $94,305 | $115,902 | $140,092 | $167,004 | $196,776 | $229,548 |
Investment Metrics | ||||||||||
Cumulative ROI | 50.0% | 30.1% | 38.1% | 46.7% | 55.8% | 65.3% | 75.2% | 85.3% | 95.8% | 106.4% |
Cash On Cash | - | -14.0% | -15.8% | -14.9% | -14.0% | -13.1% | -12.3% | -11.5% | -10.8% | -10.0% |
-5.5%
Price change (1 year)
34.2%
Price change (5 years)