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 | - | $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 | - | $11,038 | $13,720 | $14,310 | $14,926 | $15,567 | $16,237 | $16,935 | $17,663 | $18,423 |
Operating Expenses | - | -$5,904 | -$7,226 | -$7,400 | -$7,578 | -$7,761 | -$7,949 | -$8,142 | -$8,340 | -$8,544 |
Mortgage Payment | - | -$25,731 | -$30,877 | -$30,877 | -$30,877 | -$30,877 | -$30,877 | -$30,877 | -$30,877 | -$30,877 |
Net Cash Flow | - | -$20,597 | -$24,383 | -$23,966 | -$23,529 | -$23,070 | -$22,589 | -$22,084 | -$21,554 | -$20,999 |
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 | - | -$20,597 | -$24,383 | -$23,966 | -$23,529 | -$23,070 | -$22,589 | -$22,084 | -$21,554 | -$20,999 |
Total Return | $30,995 | $18,352 | $17,812 | $20,323 | $22,958 | $25,724 | $28,628 | $31,675 | $34,873 | $38,229 |
Cumulative Return | $30,995 | $49,347 | $67,159 | $87,482 | $110,441 | $136,165 | $164,793 | $196,469 | $231,342 | $269,572 |
Investment Metrics | ||||||||||
Cumulative ROI | 50.0% | 31.4% | 40.6% | 50.4% | 60.5% | 71.0% | 81.8% | 92.9% | 104.1% | 115.5% |
Cash On Cash | - | -13.1% | -14.8% | -13.8% | -12.9% | -12.0% | -11.2% | -10.4% | -9.7% | -9.0% |
-5.5%
Price change (1 year)
34.2%
Price change (5 years)