f4-1075 Tillicum Rd, Victoria, BC, V9A 2A4
2.0 Beds
2 Baths
1153 sqft
2.0 Beds
2 Baths
1153 sqft
Mortgage | |
---|---|
Purchase Price | $ |
Down Payment % | $ |
Mortgage Amount | $623,920 |
Mortgage Payment % | $3,237 |
Income | |
---|---|
Gross Rental Income | $ |
Vacancy Rate % | $ |
Other | $ |
Gross Operating Income | $2,086 |
Operating Expenses | |
Management Fees % | $ |
Property Tax | $ |
Repair Reserve % | $ |
Insurance | $ |
Condo/Strata Fees | $ |
Total Operating Expenses | $1,018 |
Net Operating Income | $1,067 |
Debt Service | |
Mortgage Payment | $3,237 |
Net Cash Flow | -$2,169 |
Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 | |
---|---|---|---|---|---|---|---|---|---|---|
Investments | ||||||||||
Deposits | $77,990 | - | - | - | - | - | - | - | - | - |
Closing Costs | - | $108,088 | - | - | - | - | - | - | - | - |
Mortgage Paydown | - | $8,057 | $10,094 | $10,579 | $11,088 | $11,621 | $12,180 | $12,765 | $13,379 | $14,022 |
Total | $77,990 | $116,145 | $10,094 | $10,579 | $11,088 | $11,621 | $12,180 | $12,765 | $13,379 | $14,022 |
Cash Invested | $77,990 | $194,135 | $204,230 | $214,810 | $225,899 | $237,520 | $249,700 | $262,466 | $275,845 | $289,867 |
Rental Cash Flows | ||||||||||
Rent and other income | - | $20,864 | $25,934 | $27,049 | $28,212 | $29,425 | $30,691 | $32,011 | $33,387 | $34,823 |
Operating Expenses | - | -$10,189 | -$12,475 | -$12,779 | -$13,092 | -$13,413 | -$13,743 | -$14,082 | -$14,431 | -$14,790 |
Mortgage Payment | - | -$32,372 | -$38,847 | -$38,847 | -$38,847 | -$38,847 | -$38,847 | -$38,847 | -$38,847 | -$38,847 |
Net Cash Flow | - | -$21,697 | -$25,388 | -$24,576 | -$23,726 | -$22,834 | -$21,899 | -$20,918 | -$19,891 | -$18,814 |
Returns | ||||||||||
Property Price Appreciation | $38,995 | $40,944 | $42,991 | $45,141 | $47,398 | $49,768 | $52,257 | $54,869 | $57,613 | $60,494 |
Mortgage Paydown | - | $8,057 | $10,094 | $10,579 | $11,088 | $11,621 | $12,180 | $12,765 | $13,379 | $14,022 |
Net Cash Flow | - | -$21,697 | -$25,388 | -$24,576 | -$23,726 | -$22,834 | -$21,899 | -$20,918 | -$19,891 | -$18,814 |
Total Return | $38,995 | $27,304 | $27,698 | $31,144 | $34,760 | $38,555 | $42,537 | $46,716 | $51,100 | $55,701 |
Cumulative Return | $38,995 | $66,299 | $93,998 | $125,142 | $159,903 | $198,459 | $240,997 | $287,713 | $338,814 | $394,515 |
Investment Metrics | ||||||||||
Cumulative ROI | 50.0% | 34.2% | 46.0% | 58.3% | 70.8% | 83.6% | 96.5% | 109.6% | 122.8% | 136.1% |
Cash On Cash | - | -11.2% | -12.4% | -11.4% | -10.5% | -9.6% | -8.8% | -8.0% | -7.2% | -6.5% |