f2-3226 Shelbourne St, Victoria, BC, V8P 5G8
2.0 Beds
2 Baths
905 sqft
2.0 Beds
2 Baths
905 sqft
Mortgage | |
---|---|
Purchase Price | $ |
Down Payment % | $ |
Mortgage Amount | $612,720 |
Mortgage Payment % | $3,179 |
Income | |
---|---|
Gross Rental Income | $ |
Vacancy Rate % | $ |
Other | $ |
Gross Operating Income | $2,194 |
Operating Expenses | |
Management Fees % | $ |
Property Tax | $ |
Repair Reserve % | $ |
Insurance | $ |
Condo/Strata Fees | $ |
Total Operating Expenses | $910 |
Net Operating Income | $1,284 |
Debt Service | |
Mortgage Payment | $3,179 |
Net Cash Flow | -$1,894 |
Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 | |
---|---|---|---|---|---|---|---|---|---|---|
Investments | ||||||||||
Deposits | $76,590 | - | - | - | - | - | - | - | - | - |
Closing Costs | - | $106,408 | - | - | - | - | - | - | - | - |
Mortgage Paydown | - | $3,128 | $9,683 | $10,149 | $10,636 | $11,148 | $11,683 | $12,245 | $12,834 | $13,450 |
Total | $76,590 | $109,536 | $9,683 | $10,149 | $10,636 | $11,148 | $11,683 | $12,245 | $12,834 | $13,450 |
Cash Invested | $76,590 | $186,126 | $195,809 | $205,958 | $216,595 | $227,743 | $239,427 | $251,673 | $264,507 | $277,958 |
Rental Cash Flows | ||||||||||
Rent and other income | - | $8,778 | $26,712 | $27,861 | $29,059 | $30,309 | $31,612 | $32,971 | $34,389 | $35,868 |
Operating Expenses | - | -$3,641 | -$11,017 | -$11,294 | -$11,579 | -$11,873 | -$12,175 | -$12,486 | -$12,806 | -$13,136 |
Mortgage Payment | - | -$12,716 | -$38,149 | -$38,149 | -$38,149 | -$38,149 | -$38,149 | -$38,149 | -$38,149 | -$38,149 |
Net Cash Flow | - | -$7,580 | -$22,454 | -$21,582 | -$20,670 | -$19,714 | -$18,712 | -$17,664 | -$16,566 | -$15,417 |
Returns | ||||||||||
Property Price Appreciation | $38,295 | $40,209 | $42,220 | $44,331 | $46,547 | $48,875 | $51,318 | $53,884 | $56,579 | $59,408 |
Mortgage Paydown | - | $3,128 | $9,683 | $10,149 | $10,636 | $11,148 | $11,683 | $12,245 | $12,834 | $13,450 |
Net Cash Flow | - | -$7,580 | -$22,454 | -$21,582 | -$20,670 | -$19,714 | -$18,712 | -$17,664 | -$16,566 | -$15,417 |
Total Return | $38,295 | $35,757 | $29,449 | $32,897 | $36,514 | $40,309 | $44,289 | $48,465 | $52,846 | $57,441 |
Cumulative Return | $38,295 | $74,052 | $103,502 | $136,400 | $172,914 | $213,223 | $257,513 | $305,979 | $358,825 | $416,267 |
Investment Metrics | ||||||||||
Cumulative ROI | 50.0% | 39.8% | 52.9% | 66.2% | 79.8% | 93.6% | 107.6% | 121.6% | 135.7% | 149.8% |
Cash On Cash | - | -4.1% | -11.5% | -10.5% | -9.5% | -8.7% | -7.8% | -7.0% | -6.3% | -5.5% |
-5.5%
Price change (1 year)
34.2%
Price change (5 years)