d2-1075 Tillicum Rd, Victoria, BC, V9A 2A4
2.0 Beds
2 Baths
636 sqft
2.0 Beds
2 Baths
636 sqft
Mortgage | |
---|---|
Purchase Price | $ |
Down Payment % | $ |
Mortgage Amount | $495,920 |
Mortgage Payment % | $2,573 |
Income | |
---|---|
Gross Rental Income | $ |
Vacancy Rate % | $ |
Other | $ |
Gross Operating Income | $1,150 |
Operating Expenses | |
Management Fees % | $ |
Property Tax | $ |
Repair Reserve % | $ |
Insurance | $ |
Condo/Strata Fees | $ |
Total Operating Expenses | $609 |
Net Operating Income | $541 |
Debt Service | |
Mortgage Payment | $2,573 |
Net Cash Flow | -$2,031 |
Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 | |
---|---|---|---|---|---|---|---|---|---|---|
Investments | ||||||||||
Deposits | $61,990 | - | - | - | - | - | - | - | - | - |
Closing Costs | - | $88,888 | - | - | - | - | - | - | - | - |
Mortgage Paydown | - | $6,404 | $8,023 | $8,409 | $8,813 | $9,237 | $9,681 | $10,146 | $10,634 | $11,145 |
Total | $61,990 | $95,292 | $8,023 | $8,409 | $8,813 | $9,237 | $9,681 | $10,146 | $10,634 | $11,145 |
Cash Invested | $61,990 | $157,282 | $165,306 | $173,715 | $182,529 | $191,766 | $201,448 | $211,594 | $222,229 | $233,374 |
Rental Cash Flows | ||||||||||
Rent and other income | - | $11,508 | $14,305 | $14,920 | $15,562 | $16,231 | $16,929 | $17,657 | $18,416 | $19,208 |
Operating Expenses | - | -$6,090 | -$7,454 | -$7,633 | -$7,818 | -$8,007 | -$8,201 | -$8,401 | -$8,606 | -$8,817 |
Mortgage Payment | - | -$25,731 | -$30,877 | -$30,877 | -$30,877 | -$30,877 | -$30,877 | -$30,877 | -$30,877 | -$30,877 |
Net Cash Flow | - | -$20,312 | -$24,026 | -$23,590 | -$23,133 | -$22,653 | -$22,149 | -$21,621 | -$21,067 | -$20,486 |
Returns | ||||||||||
Property Price Appreciation | $30,995 | $32,544 | $34,171 | $35,880 | $37,674 | $39,558 | $41,536 | $43,613 | $45,793 | $48,083 |
Mortgage Paydown | - | $6,404 | $8,023 | $8,409 | $8,813 | $9,237 | $9,681 | $10,146 | $10,634 | $11,145 |
Net Cash Flow | - | -$20,312 | -$24,026 | -$23,590 | -$23,133 | -$22,653 | -$22,149 | -$21,621 | -$21,067 | -$20,486 |
Total Return | $30,995 | $18,636 | $18,169 | $20,699 | $23,355 | $26,142 | $29,068 | $32,138 | $35,360 | $38,742 |
Cumulative Return | $30,995 | $49,631 | $67,800 | $88,499 | $111,854 | $137,997 | $167,065 | $199,203 | $234,564 | $273,307 |
Investment Metrics | ||||||||||
Cumulative ROI | 50.0% | 31.6% | 41.0% | 50.9% | 61.3% | 72.0% | 82.9% | 94.1% | 105.6% | 117.1% |
Cash On Cash | - | -12.9% | -14.5% | -13.6% | -12.7% | -11.8% | -11.0% | -10.2% | -9.5% | -8.8% |
-5.5%
Price change (1 year)
34.2%
Price change (5 years)