d9-1075 Tillicum Rd, Victoria, BC, V9A 2A4
2.0 Beds
2 Baths
796 sqft
2.0 Beds
2 Baths
796 sqft
Mortgage | |
---|---|
Purchase Price | $ |
Down Payment % | $ |
Mortgage Amount | $519,920 |
Mortgage Payment % | $2,697 |
Income | |
---|---|
Gross Rental Income | $ |
Vacancy Rate % | $ |
Other | $ |
Gross Operating Income | $1,440 |
Operating Expenses | |
Management Fees % | $ |
Property Tax | $ |
Repair Reserve % | $ |
Insurance | $ |
Condo/Strata Fees | $ |
Total Operating Expenses | $731 |
Net Operating Income | $708 |
Debt Service | |
Mortgage Payment | $2,697 |
Net Cash Flow | -$1,988 |
Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 | |
---|---|---|---|---|---|---|---|---|---|---|
Investments | ||||||||||
Deposits | $64,990 | - | - | - | - | - | - | - | - | - |
Closing Costs | - | $92,488 | - | - | - | - | - | - | - | - |
Mortgage Paydown | - | $6,714 | $8,412 | $8,816 | $9,240 | $9,684 | $10,149 | $10,637 | $11,148 | $11,684 |
Total | $64,990 | $99,202 | $8,412 | $8,816 | $9,240 | $9,684 | $10,149 | $10,637 | $11,148 | $11,684 |
Cash Invested | $64,990 | $164,192 | $172,604 | $181,421 | $190,661 | $200,345 | $210,495 | $221,133 | $232,282 | $243,966 |
Rental Cash Flows | ||||||||||
Rent and other income | - | $14,404 | $17,904 | $18,674 | $19,477 | $20,314 | $21,188 | $22,099 | $23,049 | $24,040 |
Operating Expenses | - | -$7,315 | -$8,955 | -$9,171 | -$9,394 | -$9,623 | -$9,858 | -$10,100 | -$10,348 | -$10,604 |
Mortgage Payment | - | -$26,976 | -$32,371 | -$32,371 | -$32,371 | -$32,371 | -$32,371 | -$32,371 | -$32,371 | -$32,371 |
Net Cash Flow | - | -$19,887 | -$23,422 | -$22,869 | -$22,289 | -$21,680 | -$21,042 | -$20,372 | -$19,671 | -$18,935 |
Returns | ||||||||||
Property Price Appreciation | $32,495 | $34,119 | $35,825 | $37,617 | $39,497 | $41,472 | $43,546 | $45,723 | $48,009 | $50,410 |
Mortgage Paydown | - | $6,714 | $8,412 | $8,816 | $9,240 | $9,684 | $10,149 | $10,637 | $11,148 | $11,684 |
Net Cash Flow | - | -$19,887 | -$23,422 | -$22,869 | -$22,289 | -$21,680 | -$21,042 | -$20,372 | -$19,671 | -$18,935 |
Total Return | $32,495 | $20,946 | $20,815 | $23,564 | $26,448 | $29,476 | $32,654 | $35,988 | $39,487 | $43,159 |
Cumulative Return | $32,495 | $53,441 | $74,256 | $97,820 | $124,269 | $153,746 | $186,400 | $222,388 | $261,876 | $305,036 |
Investment Metrics | ||||||||||
Cumulative ROI | 50.0% | 32.5% | 43.0% | 53.9% | 65.2% | 76.7% | 88.6% | 100.6% | 112.7% | 125.0% |
Cash On Cash | - | -12.1% | -13.6% | -12.6% | -11.7% | -10.8% | -10.0% | -9.2% | -8.5% | -7.8% |