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 | - | $6,031 | $8,379 | $8,782 | $9,204 | $9,646 | $10,110 | $10,596 | $11,105 | $11,639 |
Total | $64,990 | $98,519 | $8,379 | $8,782 | $9,204 | $9,646 | $10,110 | $10,596 | $11,105 | $11,639 |
Cash Invested | $64,990 | $163,509 | $171,888 | $180,670 | $189,874 | $199,521 | $209,631 | $220,227 | $231,332 | $242,972 |
Rental Cash Flows | ||||||||||
Rent and other income | - | $12,963 | $17,842 | $18,609 | $19,409 | $20,244 | $21,115 | $22,022 | $22,969 | $23,957 |
Operating Expenses | - | -$6,583 | -$8,937 | -$9,153 | -$9,376 | -$9,604 | -$9,839 | -$10,080 | -$10,328 | -$10,583 |
Mortgage Payment | - | -$24,278 | -$32,371 | -$32,371 | -$32,371 | -$32,371 | -$32,371 | -$32,371 | -$32,371 | -$32,371 |
Net Cash Flow | - | -$17,898 | -$23,466 | -$22,915 | -$22,337 | -$21,731 | -$21,095 | -$20,429 | -$19,729 | -$18,997 |
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 | - | $6,031 | $8,379 | $8,782 | $9,204 | $9,646 | $10,110 | $10,596 | $11,105 | $11,639 |
Net Cash Flow | - | -$17,898 | -$23,466 | -$22,915 | -$22,337 | -$21,731 | -$21,095 | -$20,429 | -$19,729 | -$18,997 |
Total Return | $32,495 | $22,252 | $20,738 | $23,483 | $26,364 | $29,387 | $32,560 | $35,890 | $39,385 | $43,052 |
Cumulative Return | $32,495 | $54,747 | $75,485 | $98,968 | $125,332 | $154,720 | $187,280 | $223,171 | $262,557 | $305,609 |
Investment Metrics | ||||||||||
Cumulative ROI | 50.0% | 33.5% | 43.9% | 54.8% | 66.0% | 77.5% | 89.3% | 101.3% | 113.5% | 125.8% |
Cash On Cash | - | -10.9% | -13.7% | -12.7% | -11.8% | -10.9% | -10.1% | -9.3% | -8.5% | -7.8% |
-5.5%
Price change (1 year)
34.2%
Price change (5 years)