e1-3226 Shelbourne St, Victoria, BC, V8P 5G8
2.0 Beds
2 Baths
731 sqft
2.0 Beds
2 Baths
731 sqft
Mortgage | |
---|---|
Purchase Price | $ |
Down Payment % | $ |
Mortgage Amount | $547,920 |
Mortgage Payment % | $2,842 |
Income | |
---|---|
Gross Rental Income | $ |
Vacancy Rate % | $ |
Other | $ |
Gross Operating Income | $1,772 |
Operating Expenses | |
Management Fees % | $ |
Property Tax | $ |
Repair Reserve % | $ |
Insurance | $ |
Condo/Strata Fees | $ |
Total Operating Expenses | $752 |
Net Operating Income | $1,020 |
Debt Service | |
Mortgage Payment | $2,842 |
Net Cash Flow | -$1,822 |
Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 | |
---|---|---|---|---|---|---|---|---|---|---|
Investments | ||||||||||
Deposits | $68,490 | - | - | - | - | - | - | - | - | - |
Closing Costs | - | $96,688 | - | - | - | - | - | - | - | - |
Mortgage Paydown | - | $2,797 | $8,659 | $9,075 | $9,511 | $9,969 | $10,448 | $10,950 | $11,476 | $12,028 |
Total | $68,490 | $99,485 | $8,659 | $9,075 | $9,511 | $9,969 | $10,448 | $10,950 | $11,476 | $12,028 |
Cash Invested | $68,490 | $167,975 | $176,634 | $185,710 | $195,222 | $205,191 | $215,639 | $226,590 | $238,066 | $250,095 |
Rental Cash Flows | ||||||||||
Rent and other income | - | $7,090 | $21,577 | $22,504 | $23,472 | $24,481 | $25,534 | $26,632 | $27,777 | $28,972 |
Operating Expenses | - | -$3,008 | -$9,101 | -$9,329 | -$9,563 | -$9,805 | -$10,053 | -$10,308 | -$10,572 | -$10,842 |
Mortgage Payment | - | -$11,371 | -$34,115 | -$34,115 | -$34,115 | -$34,115 | -$34,115 | -$34,115 | -$34,115 | -$34,115 |
Net Cash Flow | - | -$7,289 | -$21,639 | -$20,939 | -$20,206 | -$19,438 | -$18,634 | -$17,791 | -$16,909 | -$15,985 |
Returns | ||||||||||
Property Price Appreciation | $34,245 | $35,957 | $37,755 | $39,642 | $41,625 | $43,706 | $45,891 | $48,186 | $50,595 | $53,125 |
Mortgage Paydown | - | $2,797 | $8,659 | $9,075 | $9,511 | $9,969 | $10,448 | $10,950 | $11,476 | $12,028 |
Net Cash Flow | - | -$7,289 | -$21,639 | -$20,939 | -$20,206 | -$19,438 | -$18,634 | -$17,791 | -$16,909 | -$15,985 |
Total Return | $34,245 | $31,464 | $24,775 | $27,779 | $30,930 | $34,236 | $37,705 | $41,344 | $45,162 | $49,167 |
Cumulative Return | $34,245 | $65,709 | $90,485 | $118,264 | $149,195 | $183,432 | $221,137 | $262,482 | $307,645 | $356,813 |
Investment Metrics | ||||||||||
Cumulative ROI | 50.0% | 39.1% | 51.2% | 63.7% | 76.4% | 89.4% | 102.5% | 115.8% | 129.2% | 142.7% |
Cash On Cash | - | -4.3% | -12.3% | -11.3% | -10.4% | -9.5% | -8.6% | -7.9% | -7.1% | -6.4% |