d8-1075 Tillicum Rd, Victoria, BC, V9A 2A4
2.0 Beds
2 Baths
674 sqft
2.0 Beds
2 Baths
674 sqft
Mortgage | |
---|---|
Purchase Price | $ |
Down Payment % | $ |
Mortgage Amount | $483,920 |
Mortgage Payment % | $2,510 |
Income | |
---|---|
Gross Rental Income | $ |
Vacancy Rate % | $ |
Other | $ |
Gross Operating Income | $1,219 |
Operating Expenses | |
Management Fees % | $ |
Property Tax | $ |
Repair Reserve % | $ |
Insurance | $ |
Condo/Strata Fees | $ |
Total Operating Expenses | $633 |
Net Operating Income | $586 |
Debt Service | |
Mortgage Payment | $2,510 |
Net Cash Flow | -$1,924 |
Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 | |
---|---|---|---|---|---|---|---|---|---|---|
Investments | ||||||||||
Deposits | $60,490 | - | - | - | - | - | - | - | - | - |
Closing Costs | - | $87,088 | - | - | - | - | - | - | - | - |
Mortgage Paydown | - | $6,249 | $7,829 | $8,205 | $8,600 | $9,013 | $9,446 | $9,901 | $10,376 | $10,875 |
Total | $60,490 | $93,337 | $7,829 | $8,205 | $8,600 | $9,013 | $9,446 | $9,901 | $10,376 | $10,875 |
Cash Invested | $60,490 | $153,827 | $161,657 | $169,863 | $178,463 | $187,477 | $196,924 | $206,825 | $217,202 | $228,078 |
Rental Cash Flows | ||||||||||
Rent and other income | - | $12,196 | $15,160 | $15,812 | $16,492 | $17,201 | $17,940 | $18,712 | $19,517 | $20,356 |
Operating Expenses | - | -$6,332 | -$7,751 | -$7,938 | -$8,130 | -$8,327 | -$8,530 | -$8,738 | -$8,952 | -$9,172 |
Mortgage Payment | - | -$25,108 | -$30,130 | -$30,130 | -$30,130 | -$30,130 | -$30,130 | -$30,130 | -$30,130 | -$30,130 |
Net Cash Flow | - | -$19,244 | -$22,721 | -$22,256 | -$21,768 | -$21,256 | -$20,719 | -$20,156 | -$19,566 | -$18,946 |
Returns | ||||||||||
Property Price Appreciation | $30,245 | $31,757 | $33,345 | $35,012 | $36,762 | $38,601 | $40,531 | $42,557 | $44,685 | $46,919 |
Mortgage Paydown | - | $6,249 | $7,829 | $8,205 | $8,600 | $9,013 | $9,446 | $9,901 | $10,376 | $10,875 |
Net Cash Flow | - | -$19,244 | -$22,721 | -$22,256 | -$21,768 | -$21,256 | -$20,719 | -$20,156 | -$19,566 | -$18,946 |
Total Return | $30,245 | $18,762 | $18,453 | $20,961 | $23,594 | $26,358 | $29,258 | $32,302 | $35,496 | $38,848 |
Cumulative Return | $30,245 | $49,007 | $67,460 | $88,422 | $112,017 | $138,376 | $167,634 | $199,936 | $235,433 | $274,282 |
Investment Metrics | ||||||||||
Cumulative ROI | 50.0% | 31.9% | 41.7% | 52.1% | 62.8% | 73.8% | 85.1% | 96.7% | 108.4% | 120.3% |
Cash On Cash | - | -12.5% | -14.1% | -13.1% | -12.2% | -11.3% | -10.5% | -9.7% | -9.0% | -8.3% |
-5.5%
Price change (1 year)
34.2%
Price change (5 years)