d1-1075 Tillicum Rd, Victoria, BC, V9A 2A4
2.0 Beds
2 Baths
588 sqft
2.0 Beds
2 Baths
588 sqft
Mortgage | |
---|---|
Purchase Price | $ |
Down Payment % | $ |
Mortgage Amount | $487,920 |
Mortgage Payment % | $2,531 |
Income | |
---|---|
Gross Rental Income | $ |
Vacancy Rate % | $ |
Other | $ |
Gross Operating Income | $1,064 |
Operating Expenses | |
Management Fees % | $ |
Property Tax | $ |
Repair Reserve % | $ |
Insurance | $ |
Condo/Strata Fees | $ |
Total Operating Expenses | $572 |
Net Operating Income | $491 |
Debt Service | |
Mortgage Payment | $2,531 |
Net Cash Flow | -$2,040 |
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 | - | $10,640 | $13,225 | $13,794 | $14,387 | $15,006 | $15,651 | $16,324 | $17,026 | $17,758 |
Operating Expenses | - | -$5,727 | -$7,009 | -$7,177 | -$7,350 | -$7,527 | -$7,709 | -$7,896 | -$8,088 | -$8,286 |
Mortgage Payment | - | -$25,316 | -$30,379 | -$30,379 | -$30,379 | -$30,379 | -$30,379 | -$30,379 | -$30,379 | -$30,379 |
Net Cash Flow | - | -$20,403 | -$24,163 | -$23,762 | -$23,341 | -$22,900 | -$22,437 | -$21,951 | -$21,441 | -$20,907 |
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 | - | -$20,403 | -$24,163 | -$23,762 | -$23,341 | -$22,900 | -$22,437 | -$21,951 | -$21,441 | -$20,907 |
Total Return | $30,495 | $17,918 | $17,352 | $19,813 | $22,396 | $25,108 | $27,954 | $30,941 | $34,076 | $37,366 |
Cumulative Return | $30,495 | $48,413 | $65,765 | $85,578 | $107,975 | $133,083 | $161,037 | $191,978 | $226,054 | $263,421 |
Investment Metrics | ||||||||||
Cumulative ROI | 50.0% | 31.2% | 40.4% | 50.0% | 60.0% | 70.4% | 81.2% | 92.1% | 103.3% | 114.6% |
Cash On Cash | - | -13.2% | -14.8% | -13.9% | -13.0% | -12.1% | -11.3% | -10.5% | -9.8% | -9.1% |
-5.5%
Price change (1 year)
34.2%
Price change (5 years)