f2-1075 Tillicum Rd, Victoria, BC, V9A 2A4
2.0 Beds
2 Baths
995 sqft
2.0 Beds
2 Baths
995 sqft
Mortgage | |
---|---|
Purchase Price | $ |
Down Payment % | $ |
Mortgage Amount | $583,920 |
Mortgage Payment % | $3,029 |
Income | |
---|---|
Gross Rental Income | $ |
Vacancy Rate % | $ |
Other | $ |
Gross Operating Income | $1,800 |
Operating Expenses | |
Management Fees % | $ |
Property Tax | $ |
Repair Reserve % | $ |
Insurance | $ |
Condo/Strata Fees | $ |
Total Operating Expenses | $893 |
Net Operating Income | $906 |
Debt Service | |
Mortgage Payment | $3,029 |
Net Cash Flow | -$2,123 |
Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 | |
---|---|---|---|---|---|---|---|---|---|---|
Investments | ||||||||||
Deposits | $72,990 | - | - | - | - | - | - | - | - | - |
Closing Costs | - | $102,088 | - | - | - | - | - | - | - | - |
Mortgage Paydown | - | $7,541 | $9,447 | $9,901 | $10,377 | $10,876 | $11,399 | $11,947 | $12,521 | $13,123 |
Total | $72,990 | $109,629 | $9,447 | $9,901 | $10,377 | $10,876 | $11,399 | $11,947 | $12,521 | $13,123 |
Cash Invested | $72,990 | $182,619 | $192,066 | $201,968 | $212,346 | $223,222 | $234,621 | $246,568 | $259,090 | $272,213 |
Rental Cash Flows | ||||||||||
Rent and other income | - | $18,005 | $22,380 | $23,342 | $24,346 | $25,393 | $26,485 | $27,624 | $28,812 | $30,051 |
Operating Expenses | - | -$8,939 | -$10,943 | -$11,209 | -$11,483 | -$11,763 | -$12,052 | -$12,349 | -$12,654 | -$12,968 |
Mortgage Payment | - | -$30,297 | -$36,356 | -$36,356 | -$36,356 | -$36,356 | -$36,356 | -$36,356 | -$36,356 | -$36,356 |
Net Cash Flow | - | -$21,231 | -$24,919 | -$24,223 | -$23,493 | -$22,726 | -$21,923 | -$21,081 | -$20,198 | -$19,273 |
Returns | ||||||||||
Property Price Appreciation | $36,495 | $38,319 | $40,235 | $42,247 | $44,359 | $46,577 | $48,906 | $51,352 | $53,919 | $56,615 |
Mortgage Paydown | - | $7,541 | $9,447 | $9,901 | $10,377 | $10,876 | $11,399 | $11,947 | $12,521 | $13,123 |
Net Cash Flow | - | -$21,231 | -$24,919 | -$24,223 | -$23,493 | -$22,726 | -$21,923 | -$21,081 | -$20,198 | -$19,273 |
Total Return | $36,495 | $24,629 | $24,763 | $27,925 | $31,244 | $34,727 | $38,382 | $42,217 | $46,242 | $50,465 |
Cumulative Return | $36,495 | $61,124 | $85,888 | $113,813 | $145,058 | $179,785 | $218,167 | $260,385 | $306,627 | $357,092 |
Investment Metrics | ||||||||||
Cumulative ROI | 50.0% | 33.5% | 44.7% | 56.4% | 68.3% | 80.5% | 93.0% | 105.6% | 118.3% | 131.2% |
Cash On Cash | - | -11.6% | -13.0% | -12.0% | -11.1% | -10.2% | -9.3% | -8.6% | -7.8% | -7.1% |