f3_lv1-3226 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 | $647,920 |
Mortgage Payment % | $3,361 |
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 | $1,045 |
Net Operating Income | $1,527 |
Debt Service | |
Mortgage Payment | $3,361 |
Net Cash Flow | -$1,834 |
Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 | |
---|---|---|---|---|---|---|---|---|---|---|
Investments | ||||||||||
Deposits | $80,990 | - | - | - | - | - | - | - | - | - |
Closing Costs | - | $111,688 | - | - | - | - | - | - | - | - |
Mortgage Paydown | - | $3,307 | $10,239 | $10,732 | $11,247 | $11,788 | $12,355 | $12,948 | $13,571 | $14,223 |
Total | $80,990 | $114,995 | $10,239 | $10,732 | $11,247 | $11,788 | $12,355 | $12,948 | $13,571 | $14,223 |
Cash Invested | $80,990 | $195,985 | $206,225 | $216,957 | $228,205 | $239,994 | $252,349 | $265,298 | $278,869 | $293,093 |
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 | - | -$4,181 | -$12,651 | -$12,971 | -$13,300 | -$13,639 | -$13,987 | -$14,346 | -$14,716 | -$15,096 |
Mortgage Payment | - | -$13,447 | -$40,341 | -$40,341 | -$40,341 | -$40,341 | -$40,341 | -$40,341 | -$40,341 | -$40,341 |
Net Cash Flow | - | -$7,337 | -$21,675 | -$20,648 | -$19,573 | -$18,446 | -$17,267 | -$16,032 | -$14,740 | -$13,386 |
Returns | ||||||||||
Property Price Appreciation | $40,495 | $42,519 | $44,645 | $46,878 | $49,221 | $51,683 | $54,267 | $56,980 | $59,829 | $62,821 |
Mortgage Paydown | - | $3,307 | $10,239 | $10,732 | $11,247 | $11,788 | $12,355 | $12,948 | $13,571 | $14,223 |
Net Cash Flow | - | -$7,337 | -$21,675 | -$20,648 | -$19,573 | -$18,446 | -$17,267 | -$16,032 | -$14,740 | -$13,386 |
Total Return | $40,495 | $38,490 | $33,210 | $36,961 | $40,896 | $45,024 | $49,354 | $53,896 | $58,660 | $63,657 |
Cumulative Return | $40,495 | $78,985 | $112,195 | $149,156 | $190,053 | $235,078 | $284,433 | $338,329 | $396,990 | $460,648 |
Investment Metrics | ||||||||||
Cumulative ROI | 50.0% | 40.3% | 54.4% | 68.7% | 83.3% | 98.0% | 112.7% | 127.5% | 142.4% | 157.2% |
Cash On Cash | - | -3.7% | -10.5% | -9.5% | -8.6% | -7.7% | -6.8% | -6.0% | -5.3% | -4.6% |
14.78%
Price change (1 year)
62.75%
Price change (5 years)