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 | - | $5,660 | $7,863 | $8,241 | $8,637 | $9,052 | $9,487 | $9,943 | $10,421 | $10,922 |
Total | $60,990 | $93,348 | $7,863 | $8,241 | $8,637 | $9,052 | $9,487 | $9,943 | $10,421 | $10,922 |
Cash Invested | $60,990 | $154,338 | $162,201 | $170,443 | $179,080 | $188,133 | $197,621 | $207,565 | $217,987 | $228,910 |
Rental Cash Flows | ||||||||||
Rent and other income | - | $9,576 | $13,180 | $13,746 | $14,337 | $14,954 | $15,597 | $16,268 | $16,967 | $17,697 |
Operating Expenses | - | -$5,154 | -$6,995 | -$7,163 | -$7,335 | -$7,512 | -$7,694 | -$7,880 | -$8,072 | -$8,269 |
Mortgage Payment | - | -$22,784 | -$30,379 | -$30,379 | -$30,379 | -$30,379 | -$30,379 | -$30,379 | -$30,379 | -$30,379 |
Net Cash Flow | - | -$18,362 | -$24,195 | -$23,795 | -$23,377 | -$22,937 | -$22,476 | -$21,992 | -$21,484 | -$20,951 |
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 | - | $5,660 | $7,863 | $8,241 | $8,637 | $9,052 | $9,487 | $9,943 | $10,421 | $10,922 |
Net Cash Flow | - | -$18,362 | -$24,195 | -$23,795 | -$23,377 | -$22,937 | -$22,476 | -$21,992 | -$21,484 | -$20,951 |
Total Return | $30,495 | $19,317 | $17,289 | $19,747 | $22,327 | $25,035 | $27,878 | $30,861 | $33,992 | $37,278 |
Cumulative Return | $30,495 | $49,812 | $67,101 | $86,848 | $109,176 | $134,211 | $162,089 | $192,951 | $226,943 | $264,222 |
Investment Metrics | ||||||||||
Cumulative ROI | 50.0% | 32.3% | 41.4% | 51.0% | 61.0% | 71.3% | 82.0% | 93.0% | 104.1% | 115.4% |
Cash On Cash | - | -11.9% | -14.9% | -14.0% | -13.1% | -12.2% | -11.4% | -10.6% | -9.9% | -9.2% |