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 | - | $2,414 | $9,948 | $10,426 | $10,927 | $11,452 | $12,002 | $12,579 | $13,184 | $13,818 |
Total | $78,990 | $111,702 | $9,948 | $10,426 | $10,927 | $11,452 | $12,002 | $12,579 | $13,184 | $13,818 |
Cash Invested | $78,990 | $190,692 | $200,640 | $211,067 | $221,994 | $233,447 | $245,450 | $258,029 | $271,214 | $285,032 |
Rental Cash Flows | ||||||||||
Rent and other income | - | $7,718 | $31,207 | $32,548 | $33,948 | $35,408 | $36,930 | $38,518 | $40,175 | $41,902 |
Operating Expenses | - | -$3,121 | -$12,564 | -$12,882 | -$13,209 | -$13,546 | -$13,892 | -$14,249 | -$14,616 | -$14,994 |
Mortgage Payment | - | -$9,836 | -$39,345 | -$39,345 | -$39,345 | -$39,345 | -$39,345 | -$39,345 | -$39,345 | -$39,345 |
Net Cash Flow | - | -$5,239 | -$20,703 | -$19,679 | -$18,606 | -$17,483 | -$16,307 | -$15,076 | -$13,786 | -$12,437 |
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 | - | $2,414 | $9,948 | $10,426 | $10,927 | $11,452 | $12,002 | $12,579 | $13,184 | $13,818 |
Net Cash Flow | - | -$5,239 | -$20,703 | -$19,679 | -$18,606 | -$17,483 | -$16,307 | -$15,076 | -$13,786 | -$12,437 |
Total Return | $39,495 | $38,645 | $32,788 | $36,467 | $40,327 | $44,375 | $48,622 | $53,077 | $57,749 | $62,650 |
Cumulative Return | $39,495 | $78,140 | $110,928 | $147,396 | $187,723 | $232,099 | $280,722 | $333,799 | $391,549 | $454,199 |
Investment Metrics | ||||||||||
Cumulative ROI | 50.0% | 41.0% | 55.3% | 69.8% | 84.6% | 99.4% | 114.4% | 129.4% | 144.4% | 159.4% |
Cash On Cash | - | -2.7% | -10.3% | -9.3% | -8.4% | -7.5% | -6.6% | -5.8% | -5.1% | -4.4% |
14.78%
Price change (1 year)
62.75%
Price change (5 years)