d10-1075 Tillicum Rd, Victoria, BC, V9A 2A4
2.0 Beds
2 Baths
776 sqft
2.0 Beds
2 Baths
776 sqft
Mortgage | |
---|---|
Purchase Price | $ |
Down Payment % | $ |
Mortgage Amount | $512,720 |
Mortgage Payment % | $2,660 |
Income | |
---|---|
Gross Rental Income | $ |
Vacancy Rate % | $ |
Other | $ |
Gross Operating Income | $1,404 |
Operating Expenses | |
Management Fees % | $ |
Property Tax | $ |
Repair Reserve % | $ |
Insurance | $ |
Condo/Strata Fees | $ |
Total Operating Expenses | $715 |
Net Operating Income | $688 |
Debt Service | |
Mortgage Payment | $2,660 |
Net Cash Flow | -$1,971 |
Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 | |
---|---|---|---|---|---|---|---|---|---|---|
Investments | ||||||||||
Deposits | $64,090 | - | - | - | - | - | - | - | - | - |
Closing Costs | - | $91,408 | - | - | - | - | - | - | - | - |
Mortgage Paydown | - | $6,621 | $8,295 | $8,694 | $9,112 | $9,550 | $10,009 | $10,490 | $10,994 | $11,522 |
Total | $64,090 | $98,029 | $8,295 | $8,694 | $9,112 | $9,550 | $10,009 | $10,490 | $10,994 | $11,522 |
Cash Invested | $64,090 | $162,119 | $170,415 | $179,109 | $188,221 | $197,772 | $207,781 | $218,271 | $229,266 | $240,789 |
Rental Cash Flows | ||||||||||
Rent and other income | - | $14,042 | $17,454 | $18,205 | $18,987 | $19,804 | $20,655 | $21,544 | $22,470 | $23,436 |
Operating Expenses | - | -$7,152 | -$8,755 | -$8,967 | -$9,184 | -$9,408 | -$9,638 | -$9,874 | -$10,117 | -$10,367 |
Mortgage Payment | - | -$26,602 | -$31,923 | -$31,923 | -$31,923 | -$31,923 | -$31,923 | -$31,923 | -$31,923 | -$31,923 |
Net Cash Flow | - | -$19,712 | -$23,224 | -$22,685 | -$22,120 | -$21,527 | -$20,905 | -$20,253 | -$19,570 | -$18,853 |
Returns | ||||||||||
Property Price Appreciation | $32,045 | $33,647 | $35,329 | $37,096 | $38,950 | $40,898 | $42,943 | $45,090 | $47,345 | $49,712 |
Mortgage Paydown | - | $6,621 | $8,295 | $8,694 | $9,112 | $9,550 | $10,009 | $10,490 | $10,994 | $11,522 |
Net Cash Flow | - | -$19,712 | -$23,224 | -$22,685 | -$22,120 | -$21,527 | -$20,905 | -$20,253 | -$19,570 | -$18,853 |
Total Return | $32,045 | $20,555 | $20,400 | $23,104 | $25,942 | $28,921 | $32,046 | $35,326 | $38,769 | $42,381 |
Cumulative Return | $32,045 | $52,600 | $73,001 | $96,106 | $122,049 | $150,970 | $183,017 | $218,344 | $257,113 | $299,494 |
Investment Metrics | ||||||||||
Cumulative ROI | 50.0% | 32.4% | 42.8% | 53.7% | 64.8% | 76.3% | 88.1% | 100.0% | 112.1% | 124.4% |
Cash On Cash | - | -12.2% | -13.6% | -12.7% | -11.8% | -10.9% | -10.1% | -9.3% | -8.5% | -7.8% |