d1_lv1-3226 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 | $452,720 |
Mortgage Payment % | $2,348 |
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 | $742 |
Net Operating Income | $1,091 |
Debt Service | |
Mortgage Payment | $2,348 |
Net Cash Flow | -$1,257 |
Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 | |
---|---|---|---|---|---|---|---|---|---|---|
Investments | ||||||||||
Deposits | $56,590 | - | - | - | - | - | - | - | - | - |
Closing Costs | - | $82,408 | - | - | - | - | - | - | - | - |
Mortgage Paydown | - | $1,730 | $7,127 | $7,469 | $7,828 | $8,204 | $8,599 | $9,012 | $9,445 | $9,899 |
Total | $56,590 | $84,138 | $7,127 | $7,469 | $7,828 | $8,204 | $8,599 | $9,012 | $9,445 | $9,899 |
Cash Invested | $56,590 | $140,728 | $147,855 | $155,324 | $163,153 | $171,357 | $179,957 | $188,969 | $198,415 | $208,314 |
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 | - | -$2,226 | -$8,960 | -$9,187 | -$9,420 | -$9,660 | -$9,907 | -$10,161 | -$10,423 | -$10,693 |
Mortgage Payment | - | -$7,046 | -$28,187 | -$28,187 | -$28,187 | -$28,187 | -$28,187 | -$28,187 | -$28,187 | -$28,187 |
Net Cash Flow | - | -$3,773 | -$14,912 | -$14,182 | -$13,418 | -$12,618 | -$11,780 | -$10,903 | -$9,984 | -$9,023 |
Returns | ||||||||||
Property Price Appreciation | $28,295 | $29,709 | $31,195 | $32,754 | $34,392 | $36,112 | $37,918 | $39,813 | $41,804 | $43,894 |
Mortgage Paydown | - | $1,730 | $7,127 | $7,469 | $7,828 | $8,204 | $8,599 | $9,012 | $9,445 | $9,899 |
Net Cash Flow | - | -$3,773 | -$14,912 | -$14,182 | -$13,418 | -$12,618 | -$11,780 | -$10,903 | -$9,984 | -$9,023 |
Total Return | $28,295 | $27,666 | $23,410 | $26,041 | $28,802 | $31,698 | $34,736 | $37,923 | $41,265 | $44,770 |
Cumulative Return | $28,295 | $55,961 | $79,371 | $105,413 | $134,216 | $165,915 | $200,652 | $238,575 | $279,840 | $324,611 |
Investment Metrics | ||||||||||
Cumulative ROI | 50.0% | 39.8% | 53.7% | 67.9% | 82.3% | 96.8% | 111.5% | 126.3% | 141.0% | 155.8% |
Cash On Cash | - | -2.7% | -10.1% | -9.1% | -8.2% | -7.4% | -6.5% | -5.8% | -5.0% | -4.3% |
14.78%
Price change (1 year)
62.75%
Price change (5 years)