f3-3226 Shelbourne St, Victoria, BC, V8P 5G8
2.0 Beds
2 Baths
1061 sqft
2.0 Beds
2 Baths
1061 sqft
Mortgage | |
---|---|
Purchase Price | $ |
Down Payment % | $ |
Mortgage Amount | $631,920 |
Mortgage Payment % | $3,278 |
Income | |
---|---|
Gross Rental Income | $ |
Vacancy Rate % | $ |
Other | $ |
Gross Operating Income | $2,572 |
Operating Expenses | |
Management Fees % | $ |
Property Tax | $ |
Repair Reserve % | $ |
Insurance | $ |
Condo/Strata Fees | $ |
Total Operating Expenses | $1,040 |
Net Operating Income | $1,532 |
Debt Service | |
Mortgage Payment | $3,278 |
Net Cash Flow | -$1,746 |
Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 | |
---|---|---|---|---|---|---|---|---|---|---|
Investments | ||||||||||
Deposits | $78,990 | - | - | - | - | - | - | - | - | - |
Closing Costs | - | $109,288 | - | - | - | - | - | - | - | - |
Mortgage Paydown | - | $3,226 | $9,987 | $10,467 | $10,970 | $11,497 | $12,050 | $12,629 | $13,236 | $13,872 |
Total | $78,990 | $112,514 | $9,987 | $10,467 | $10,970 | $11,497 | $12,050 | $12,629 | $13,236 | $13,872 |
Cash Invested | $78,990 | $191,504 | $201,491 | $211,958 | $222,928 | $234,425 | $246,475 | $259,105 | $272,341 | $286,213 |
Rental Cash Flows | ||||||||||
Rent and other income | - | $10,291 | $31,317 | $32,664 | $34,068 | $35,533 | $37,061 | $38,655 | $40,317 | $42,051 |
Operating Expenses | - | -$4,161 | -$12,591 | -$12,909 | -$13,237 | -$13,575 | -$13,922 | -$14,280 | -$14,648 | -$15,027 |
Mortgage Payment | - | -$13,115 | -$39,345 | -$39,345 | -$39,345 | -$39,345 | -$39,345 | -$39,345 | -$39,345 | -$39,345 |
Net Cash Flow | - | -$6,985 | -$20,618 | -$19,590 | -$18,514 | -$17,386 | -$16,205 | -$14,969 | -$13,675 | -$12,321 |
Returns | ||||||||||
Property Price Appreciation | $39,495 | $41,469 | $43,543 | $45,720 | $48,006 | $50,406 | $52,927 | $55,573 | $58,352 | $61,269 |
Mortgage Paydown | - | $3,226 | $9,987 | $10,467 | $10,970 | $11,497 | $12,050 | $12,629 | $13,236 | $13,872 |
Net Cash Flow | - | -$6,985 | -$20,618 | -$19,590 | -$18,514 | -$17,386 | -$16,205 | -$14,969 | -$13,675 | -$12,321 |
Total Return | $39,495 | $37,710 | $32,911 | $36,596 | $40,462 | $44,517 | $48,771 | $53,232 | $57,912 | $62,821 |
Cumulative Return | $39,495 | $77,205 | $110,117 | $146,713 | $187,176 | $231,694 | $280,465 | $333,697 | $391,610 | $454,431 |
Investment Metrics | ||||||||||
Cumulative ROI | 50.0% | 40.3% | 54.7% | 69.2% | 84.0% | 98.8% | 113.8% | 128.8% | 143.8% | 158.8% |
Cash On Cash | - | -3.6% | -10.2% | -9.2% | -8.3% | -7.4% | -6.6% | -5.8% | -5.0% | -4.3% |
-5.5%
Price change (1 year)
34.2%
Price change (5 years)