f1-1075 Tillicum Rd, Victoria, BC, V9A 2A4
2.0 Beds
2 Baths
954 sqft
2.0 Beds
2 Baths
954 sqft
Mortgage | |
---|---|
Purchase Price | $ |
Down Payment % | $ |
Mortgage Amount | $591,920 |
Mortgage Payment % | $3,071 |
Income | |
---|---|
Gross Rental Income | $ |
Vacancy Rate % | $ |
Other | $ |
Gross Operating Income | $1,726 |
Operating Expenses | |
Management Fees % | $ |
Property Tax | $ |
Repair Reserve % | $ |
Insurance | $ |
Condo/Strata Fees | $ |
Total Operating Expenses | $866 |
Net Operating Income | $859 |
Debt Service | |
Mortgage Payment | $3,071 |
Net Cash Flow | -$2,211 |
Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 | |
---|---|---|---|---|---|---|---|---|---|---|
Investments | ||||||||||
Deposits | $73,990 | - | - | - | - | - | - | - | - | - |
Closing Costs | - | $103,288 | - | - | - | - | - | - | - | - |
Mortgage Paydown | - | $7,644 | $9,577 | $10,037 | $10,519 | $11,025 | $11,555 | $12,110 | $12,692 | $13,302 |
Total | $73,990 | $110,932 | $9,577 | $10,037 | $10,519 | $11,025 | $11,555 | $12,110 | $12,692 | $13,302 |
Cash Invested | $73,990 | $184,922 | $194,499 | $204,536 | $215,056 | $226,082 | $237,637 | $249,748 | $262,441 | $275,744 |
Rental Cash Flows | ||||||||||
Rent and other income | - | $17,263 | $21,458 | $22,381 | $23,343 | $24,347 | $25,394 | $26,486 | $27,625 | $28,812 |
Operating Expenses | - | -$8,665 | -$10,608 | -$10,866 | -$11,130 | -$11,402 | -$11,681 | -$11,968 | -$12,263 | -$12,567 |
Mortgage Payment | - | -$30,712 | -$36,854 | -$36,854 | -$36,854 | -$36,854 | -$36,854 | -$36,854 | -$36,854 | -$36,854 |
Net Cash Flow | - | -$22,114 | -$26,005 | -$25,339 | -$24,641 | -$23,909 | -$23,142 | -$22,337 | -$21,493 | -$20,608 |
Returns | ||||||||||
Property Price Appreciation | $36,995 | $38,844 | $40,786 | $42,826 | $44,967 | $47,216 | $49,576 | $52,055 | $54,658 | $57,391 |
Mortgage Paydown | - | $7,644 | $9,577 | $10,037 | $10,519 | $11,025 | $11,555 | $12,110 | $12,692 | $13,302 |
Net Cash Flow | - | -$22,114 | -$26,005 | -$25,339 | -$24,641 | -$23,909 | -$23,142 | -$22,337 | -$21,493 | -$20,608 |
Total Return | $36,995 | $24,374 | $24,358 | $27,523 | $30,845 | $34,331 | $37,990 | $41,829 | $45,857 | $50,085 |
Cumulative Return | $36,995 | $61,369 | $85,728 | $113,252 | $144,097 | $178,429 | $216,419 | $258,249 | $304,107 | $354,192 |
Investment Metrics | ||||||||||
Cumulative ROI | 50.0% | 33.2% | 44.1% | 55.4% | 67.0% | 78.9% | 91.1% | 103.4% | 115.9% | 128.4% |
Cash On Cash | - | -12.0% | -13.4% | -12.4% | -11.5% | -10.6% | -9.7% | -8.9% | -8.2% | -7.5% |