f1-3226 Shelbourne St, Victoria, BC, V8P 5G8
2.0 Beds
2 Baths
958 sqft
2.0 Beds
2 Baths
958 sqft
Mortgage | |
---|---|
Purchase Price | $ |
Down Payment % | $ |
Mortgage Amount | $644,720 |
Mortgage Payment % | $3,345 |
Income | |
---|---|
Gross Rental Income | $ |
Vacancy Rate % | $ |
Other | $ |
Gross Operating Income | $2,323 |
Operating Expenses | |
Management Fees % | $ |
Property Tax | $ |
Repair Reserve % | $ |
Insurance | $ |
Condo/Strata Fees | $ |
Total Operating Expenses | $962 |
Net Operating Income | $1,360 |
Debt Service | |
Mortgage Payment | $3,345 |
Net Cash Flow | -$1,984 |
Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 | |
---|---|---|---|---|---|---|---|---|---|---|
Investments | ||||||||||
Deposits | $80,590 | - | - | - | - | - | - | - | - | - |
Closing Costs | - | $111,208 | - | - | - | - | - | - | - | - |
Mortgage Paydown | - | $3,291 | $10,189 | $10,679 | $11,192 | $11,730 | $12,294 | $12,885 | $13,504 | $14,153 |
Total | $80,590 | $114,499 | $10,189 | $10,679 | $11,192 | $11,730 | $12,294 | $12,885 | $13,504 | $14,153 |
Cash Invested | $80,590 | $195,089 | $205,278 | $215,957 | $227,150 | $238,880 | $251,174 | $264,059 | $277,564 | $291,717 |
Rental Cash Flows | ||||||||||
Rent and other income | - | $9,292 | $28,277 | $29,493 | $30,761 | $32,084 | $33,463 | $34,902 | $36,403 | $37,969 |
Operating Expenses | - | -$3,850 | -$11,648 | -$11,941 | -$12,243 | -$12,553 | -$12,873 | -$13,202 | -$13,540 | -$13,889 |
Mortgage Payment | - | -$13,380 | -$40,142 | -$40,142 | -$40,142 | -$40,142 | -$40,142 | -$40,142 | -$40,142 | -$40,142 |
Net Cash Flow | - | -$7,938 | -$23,512 | -$22,590 | -$21,623 | -$20,611 | -$19,551 | -$18,441 | -$17,279 | -$16,062 |
Returns | ||||||||||
Property Price Appreciation | $40,295 | $42,309 | $44,425 | $46,646 | $48,978 | $51,427 | $53,999 | $56,699 | $59,534 | $62,510 |
Mortgage Paydown | - | $3,291 | $10,189 | $10,679 | $11,192 | $11,730 | $12,294 | $12,885 | $13,504 | $14,153 |
Net Cash Flow | - | -$7,938 | -$23,512 | -$22,590 | -$21,623 | -$20,611 | -$19,551 | -$18,441 | -$17,279 | -$16,062 |
Total Return | $40,295 | $37,662 | $31,101 | $34,735 | $38,547 | $42,546 | $46,741 | $51,142 | $55,759 | $60,601 |
Cumulative Return | $40,295 | $77,957 | $109,059 | $143,794 | $182,341 | $224,888 | $271,630 | $322,772 | $378,531 | $439,133 |
Investment Metrics | ||||||||||
Cumulative ROI | 50.0% | 40.0% | 53.1% | 66.6% | 80.3% | 94.1% | 108.1% | 122.2% | 136.4% | 150.5% |
Cash On Cash | - | -4.1% | -11.5% | -10.5% | -9.5% | -8.6% | -7.8% | -7.0% | -6.2% | -5.5% |
14.78%
Price change (1 year)
62.75%
Price change (5 years)