d5-1075 Tillicum Rd, Victoria, BC, V9A 2A4
2.0 Beds
2 Baths
610 sqft
2.0 Beds
2 Baths
610 sqft
Mortgage | |
---|---|
Purchase Price | $ |
Down Payment % | $ |
Mortgage Amount | $495,920 |
Mortgage Payment % | $2,573 |
Income | |
---|---|
Gross Rental Income | $ |
Vacancy Rate % | $ |
Other | $ |
Gross Operating Income | $1,103 |
Operating Expenses | |
Management Fees % | $ |
Property Tax | $ |
Repair Reserve % | $ |
Insurance | $ |
Condo/Strata Fees | $ |
Total Operating Expenses | $590 |
Net Operating Income | $513 |
Debt Service | |
Mortgage Payment | $2,573 |
Net Cash Flow | -$2,059 |
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 | - | $5,752 | $7,992 | $8,376 | $8,779 | $9,201 | $9,643 | $10,106 | $10,592 | $11,101 |
Total | $61,990 | $94,640 | $7,992 | $8,376 | $8,779 | $9,201 | $9,643 | $10,106 | $10,592 | $11,101 |
Cash Invested | $61,990 | $156,630 | $164,623 | $173,000 | $181,779 | $190,980 | $200,623 | $210,730 | $221,323 | $232,425 |
Rental Cash Flows | ||||||||||
Rent and other income | - | $9,934 | $13,673 | $14,261 | $14,874 | $15,514 | $16,181 | $16,876 | $17,602 | $18,359 |
Operating Expenses | - | -$5,314 | -$7,212 | -$7,385 | -$7,563 | -$7,746 | -$7,933 | -$8,126 | -$8,324 | -$8,527 |
Mortgage Payment | - | -$23,158 | -$30,877 | -$30,877 | -$30,877 | -$30,877 | -$30,877 | -$30,877 | -$30,877 | -$30,877 |
Net Cash Flow | - | -$18,537 | -$24,416 | -$24,001 | -$23,566 | -$23,109 | -$22,629 | -$22,126 | -$21,599 | -$21,045 |
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 | - | $5,752 | $7,992 | $8,376 | $8,779 | $9,201 | $9,643 | $10,106 | $10,592 | $11,101 |
Net Cash Flow | - | -$18,537 | -$24,416 | -$24,001 | -$23,566 | -$23,109 | -$22,629 | -$22,126 | -$21,599 | -$21,045 |
Total Return | $30,995 | $19,759 | $17,747 | $20,255 | $22,887 | $25,650 | $28,549 | $31,593 | $34,787 | $38,139 |
Cumulative Return | $30,995 | $50,754 | $68,502 | $88,757 | $111,645 | $137,295 | $165,845 | $197,438 | $232,226 | $270,365 |
Investment Metrics | ||||||||||
Cumulative ROI | 50.0% | 32.4% | 41.6% | 51.3% | 61.4% | 71.9% | 82.7% | 93.7% | 104.9% | 116.3% |
Cash On Cash | - | -11.8% | -14.8% | -13.9% | -13.0% | -12.1% | -11.3% | -10.5% | -9.8% | -9.1% |