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 | - | $1,803 | $7,429 | $7,786 | $8,160 | $8,552 | $8,963 | $9,394 | $9,846 | $10,319 |
Total | $58,990 | $87,091 | $7,429 | $7,786 | $8,160 | $8,552 | $8,963 | $9,394 | $9,846 | $10,319 |
Cash Invested | $58,990 | $146,081 | $153,510 | $161,297 | $169,457 | $178,010 | $186,974 | $196,368 | $206,215 | $216,534 |
Rental Cash Flows | ||||||||||
Rent and other income | - | $5,499 | $22,236 | $23,192 | $24,189 | $25,229 | $26,314 | $27,446 | $28,626 | $29,857 |
Operating Expenses | - | -$2,244 | -$9,032 | -$9,260 | -$9,495 | -$9,737 | -$9,985 | -$10,241 | -$10,505 | -$10,776 |
Mortgage Payment | - | -$7,345 | -$29,383 | -$29,383 | -$29,383 | -$29,383 | -$29,383 | -$29,383 | -$29,383 | -$29,383 |
Net Cash Flow | - | -$4,089 | -$16,179 | -$15,451 | -$14,689 | -$13,890 | -$13,054 | -$12,178 | -$11,262 | -$10,302 |
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 | - | $1,803 | $7,429 | $7,786 | $8,160 | $8,552 | $8,963 | $9,394 | $9,846 | $10,319 |
Net Cash Flow | - | -$4,089 | -$16,179 | -$15,451 | -$14,689 | -$13,890 | -$13,054 | -$12,178 | -$11,262 | -$10,302 |
Total Return | $29,495 | $28,683 | $23,767 | $26,478 | $29,322 | $32,305 | $35,435 | $38,718 | $42,161 | $45,773 |
Cumulative Return | $29,495 | $58,178 | $81,945 | $108,424 | $137,746 | $170,052 | $205,488 | $244,206 | $286,368 | $332,142 |
Investment Metrics | ||||||||||
Cumulative ROI | 50.0% | 39.8% | 53.4% | 67.2% | 81.3% | 95.5% | 109.9% | 124.4% | 138.9% | 153.4% |
Cash On Cash | - | -2.8% | -10.5% | -9.6% | -8.7% | -7.8% | -7.0% | -6.2% | -5.5% | -4.8% |
14.78%
Price change (1 year)
62.75%
Price change (5 years)