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 | - | $6,353 | $7,959 | $8,341 | $8,742 | $9,162 | $9,603 | $10,064 | $10,548 | $11,055 |
Total | $61,490 | $94,641 | $7,959 | $8,341 | $8,742 | $9,162 | $9,603 | $10,064 | $10,548 | $11,055 |
Cash Invested | $61,490 | $156,131 | $164,090 | $172,431 | $181,174 | $190,337 | $199,940 | $210,005 | $220,553 | $231,608 |
Rental Cash Flows | ||||||||||
Rent and other income | - | $14,241 | $17,701 | $18,463 | $19,257 | $20,085 | $20,948 | $21,849 | $22,789 | $23,769 |
Operating Expenses | - | -$7,161 | -$8,766 | -$8,979 | -$9,197 | -$9,421 | -$9,652 | -$9,889 | -$10,133 | -$10,384 |
Mortgage Payment | - | -$25,523 | -$30,628 | -$30,628 | -$30,628 | -$30,628 | -$30,628 | -$30,628 | -$30,628 | -$30,628 |
Net Cash Flow | - | -$18,443 | -$21,692 | -$21,144 | -$20,568 | -$19,965 | -$19,332 | -$18,668 | -$17,972 | -$17,243 |
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 | - | $6,353 | $7,959 | $8,341 | $8,742 | $9,162 | $9,603 | $10,064 | $10,548 | $11,055 |
Net Cash Flow | - | -$18,443 | -$21,692 | -$21,144 | -$20,568 | -$19,965 | -$19,332 | -$18,668 | -$17,972 | -$17,243 |
Total Return | $30,745 | $20,191 | $20,162 | $22,788 | $25,544 | $28,436 | $31,472 | $34,657 | $38,000 | $41,507 |
Cumulative Return | $30,745 | $50,936 | $71,099 | $93,887 | $119,432 | $147,869 | $179,341 | $213,998 | $251,998 | $293,506 |
Investment Metrics | ||||||||||
Cumulative ROI | 50.0% | 32.6% | 43.3% | 54.4% | 65.9% | 77.7% | 89.7% | 101.9% | 114.3% | 126.7% |
Cash On Cash | - | -11.8% | -13.2% | -12.3% | -11.4% | -10.5% | -9.7% | -8.9% | -8.1% | -7.4% |
-5.5%
Price change (1 year)
34.2%
Price change (5 years)