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 | - | $2,311 | $7,154 | $7,498 | $7,859 | $8,236 | $8,632 | $9,047 | $9,482 | $9,938 |
Total | $56,590 | $84,719 | $7,154 | $7,498 | $7,859 | $8,236 | $8,632 | $9,047 | $9,482 | $9,938 |
Cash Invested | $56,590 | $141,309 | $148,464 | $155,963 | $163,822 | $172,059 | $180,692 | $189,739 | $199,222 | $209,161 |
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 | - | -$2,968 | -$8,979 | -$9,206 | -$9,440 | -$9,680 | -$9,928 | -$10,183 | -$10,445 | -$10,716 |
Mortgage Payment | - | -$9,395 | -$28,187 | -$28,187 | -$28,187 | -$28,187 | -$28,187 | -$28,187 | -$28,187 | -$28,187 |
Net Cash Flow | - | -$5,030 | -$14,851 | -$14,119 | -$13,352 | -$12,549 | -$11,708 | -$10,827 | -$9,905 | -$8,940 |
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 | - | $2,311 | $7,154 | $7,498 | $7,859 | $8,236 | $8,632 | $9,047 | $9,482 | $9,938 |
Net Cash Flow | - | -$5,030 | -$14,851 | -$14,119 | -$13,352 | -$12,549 | -$11,708 | -$10,827 | -$9,905 | -$8,940 |
Total Return | $28,295 | $26,990 | $23,498 | $26,134 | $28,899 | $31,799 | $34,842 | $38,034 | $41,381 | $44,892 |
Cumulative Return | $28,295 | $55,285 | $78,783 | $104,917 | $133,817 | $165,617 | $200,459 | $238,493 | $279,875 | $324,767 |
Investment Metrics | ||||||||||
Cumulative ROI | 50.0% | 39.1% | 53.1% | 67.3% | 81.7% | 96.3% | 110.9% | 125.7% | 140.5% | 155.3% |
Cash On Cash | - | -3.6% | -10.0% | -9.1% | -8.2% | -7.3% | -6.5% | -5.7% | -5.0% | -4.3% |
14.78%
Price change (1 year)
62.75%
Price change (5 years)