e1-1075 Tillicum Rd, Victoria, BC, V9A 2A4
2.0 Beds
1 Bath
787 sqft
2.0 Beds
1 Bath
787 sqft
Mortgage | |
---|---|
Purchase Price | $ |
Down Payment % | $ |
Mortgage Amount | $491,920 |
Mortgage Payment % | $2,552 |
Income | |
---|---|
Gross Rental Income | $ |
Vacancy Rate % | $ |
Other | $ |
Gross Operating Income | $1,424 |
Operating Expenses | |
Management Fees % | $ |
Property Tax | $ |
Repair Reserve % | $ |
Insurance | $ |
Condo/Strata Fees | $ |
Total Operating Expenses | $716 |
Net Operating Income | $708 |
Debt Service | |
Mortgage Payment | $2,552 |
Net Cash Flow | -$1,844 |
Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 | |
---|---|---|---|---|---|---|---|---|---|---|
Investments | ||||||||||
Deposits | $61,490 | - | - | - | - | - | - | - | - | - |
Closing Costs | - | $88,288 | - | - | - | - | - | - | - | - |
Mortgage Paydown | - | $5,706 | $7,928 | $8,309 | $8,708 | $9,126 | $9,565 | $10,025 | $10,507 | $11,012 |
Total | $61,490 | $93,994 | $7,928 | $8,309 | $8,708 | $9,126 | $9,565 | $10,025 | $10,507 | $11,012 |
Cash Invested | $61,490 | $155,484 | $163,412 | $171,721 | $180,429 | $189,556 | $199,122 | $209,148 | $219,655 | $230,667 |
Rental Cash Flows | ||||||||||
Rent and other income | - | $12,817 | $17,640 | $18,399 | $19,190 | $20,015 | $20,876 | $21,774 | $22,710 | $23,686 |
Operating Expenses | - | -$6,444 | -$8,749 | -$8,961 | -$9,179 | -$9,403 | -$9,633 | -$9,869 | -$10,113 | -$10,363 |
Mortgage Payment | - | -$22,971 | -$30,628 | -$30,628 | -$30,628 | -$30,628 | -$30,628 | -$30,628 | -$30,628 | -$30,628 |
Net Cash Flow | - | -$16,599 | -$21,736 | -$21,190 | -$20,617 | -$20,015 | -$19,385 | -$18,724 | -$18,031 | -$17,304 |
Returns | ||||||||||
Property Price Appreciation | $30,745 | $32,282 | $33,896 | $35,591 | $37,370 | $39,239 | $41,201 | $43,261 | $45,424 | $47,695 |
Mortgage Paydown | - | $5,706 | $7,928 | $8,309 | $8,708 | $9,126 | $9,565 | $10,025 | $10,507 | $11,012 |
Net Cash Flow | - | -$16,599 | -$21,736 | -$21,190 | -$20,617 | -$20,015 | -$19,385 | -$18,724 | -$18,031 | -$17,304 |
Total Return | $30,745 | $21,389 | $20,087 | $22,709 | $25,462 | $28,350 | $31,381 | $34,562 | $37,900 | $41,403 |
Cumulative Return | $30,745 | $52,134 | $72,222 | $94,932 | $120,394 | $148,744 | $180,125 | $214,688 | $252,588 | $293,992 |
Investment Metrics | ||||||||||
Cumulative ROI | 50.0% | 33.5% | 44.2% | 55.3% | 66.7% | 78.5% | 90.5% | 102.6% | 115.0% | 127.5% |
Cash On Cash | - | -10.7% | -13.3% | -12.3% | -11.4% | -10.6% | -9.7% | -9.0% | -8.2% | -7.5% |
-5.5%
Price change (1 year)
34.2%
Price change (5 years)