d1-3226 Shelbourne St, Victoria, BC, V8P 5G8
2.0 Beds
1 Bath
756 sqft
2.0 Beds
1 Bath
756 sqft
Mortgage | |
---|---|
Purchase Price | $ |
Down Payment % | $ |
Mortgage Amount | $471,920 |
Mortgage Payment % | $2,448 |
Income | |
---|---|
Gross Rental Income | $ |
Vacancy Rate % | $ |
Other | $ |
Gross Operating Income | $1,833 |
Operating Expenses | |
Management Fees % | $ |
Property Tax | $ |
Repair Reserve % | $ |
Insurance | $ |
Condo/Strata Fees | $ |
Total Operating Expenses | $748 |
Net Operating Income | $1,085 |
Debt Service | |
Mortgage Payment | $2,448 |
Net Cash Flow | -$1,363 |
Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 | |
---|---|---|---|---|---|---|---|---|---|---|
Investments | ||||||||||
Deposits | $58,990 | - | - | - | - | - | - | - | - | - |
Closing Costs | - | $85,288 | - | - | - | - | - | - | - | - |
Mortgage Paydown | - | $2,409 | $7,458 | $7,816 | $8,192 | $8,586 | $8,999 | $9,431 | $9,884 | $10,359 |
Total | $58,990 | $87,697 | $7,458 | $7,816 | $8,192 | $8,586 | $8,999 | $9,431 | $9,884 | $10,359 |
Cash Invested | $58,990 | $146,687 | $154,145 | $161,962 | $170,155 | $178,741 | $187,740 | $197,171 | $207,056 | $217,416 |
Rental Cash Flows | ||||||||||
Rent and other income | - | $7,333 | $22,314 | $23,274 | $24,275 | $25,319 | $26,407 | $27,543 | $28,727 | $29,963 |
Operating Expenses | - | -$2,992 | -$9,051 | -$9,280 | -$9,515 | -$9,757 | -$10,006 | -$10,263 | -$10,527 | -$10,799 |
Mortgage Payment | - | -$9,794 | -$29,383 | -$29,383 | -$29,383 | -$29,383 | -$29,383 | -$29,383 | -$29,383 | -$29,383 |
Net Cash Flow | - | -$5,453 | -$16,120 | -$15,389 | -$14,623 | -$13,821 | -$12,982 | -$12,103 | -$11,182 | -$10,219 |
Returns | ||||||||||
Property Price Appreciation | $29,495 | $30,969 | $32,518 | $34,144 | $35,851 | $37,643 | $39,526 | $41,502 | $43,577 | $45,756 |
Mortgage Paydown | - | $2,409 | $7,458 | $7,816 | $8,192 | $8,586 | $8,999 | $9,431 | $9,884 | $10,359 |
Net Cash Flow | - | -$5,453 | -$16,120 | -$15,389 | -$14,623 | -$13,821 | -$12,982 | -$12,103 | -$11,182 | -$10,219 |
Total Return | $29,495 | $27,925 | $23,856 | $26,571 | $29,420 | $32,408 | $35,542 | $38,830 | $42,279 | $45,896 |
Cumulative Return | $29,495 | $57,420 | $81,277 | $107,849 | $137,269 | $169,677 | $205,220 | $244,051 | $286,330 | $332,227 |
Investment Metrics | ||||||||||
Cumulative ROI | 50.0% | 39.1% | 52.7% | 66.6% | 80.7% | 94.9% | 109.3% | 123.8% | 138.3% | 152.8% |
Cash On Cash | - | -3.7% | -10.5% | -9.5% | -8.6% | -7.7% | -6.9% | -6.1% | -5.4% | -4.7% |
-5.5%
Price change (1 year)
34.2%
Price change (5 years)