f4-3226 Shelbourne St, Victoria, BC, V8P 5G8
2.0 Beds
2 Baths
1223 sqft
2.0 Beds
2 Baths
1223 sqft
Mortgage | |
---|---|
Purchase Price | $ |
Down Payment % | $ |
Mortgage Amount | $687,920 |
Mortgage Payment % | $3,569 |
Income | |
---|---|
Gross Rental Income | $ |
Vacancy Rate % | $ |
Other | $ |
Gross Operating Income | $2,965 |
Operating Expenses | |
Management Fees % | $ |
Property Tax | $ |
Repair Reserve % | $ |
Insurance | $ |
Condo/Strata Fees | $ |
Total Operating Expenses | $1,186 |
Net Operating Income | $1,779 |
Debt Service | |
Mortgage Payment | $3,569 |
Net Cash Flow | -$1,789 |
Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 | |
---|---|---|---|---|---|---|---|---|---|---|
Investments | ||||||||||
Deposits | $85,990 | - | - | - | - | - | - | - | - | - |
Closing Costs | - | $117,688 | - | - | - | - | - | - | - | - |
Mortgage Paydown | - | $2,628 | $10,829 | $11,350 | $11,895 | $12,467 | $13,066 | $13,694 | $14,352 | $15,042 |
Total | $85,990 | $120,316 | $10,829 | $11,350 | $11,895 | $12,467 | $13,066 | $13,694 | $14,352 | $15,042 |
Cash Invested | $85,990 | $206,306 | $217,136 | $228,486 | $240,382 | $252,849 | $265,916 | $279,611 | $293,964 | $309,006 |
Rental Cash Flows | ||||||||||
Rent and other income | - | $8,897 | $35,971 | $37,518 | $39,131 | $40,814 | $42,569 | $44,400 | $46,309 | $48,300 |
Operating Expenses | - | -$3,558 | -$14,325 | -$14,688 | -$15,062 | -$15,447 | -$15,843 | -$16,251 | -$16,671 | -$17,103 |
Mortgage Payment | - | -$10,707 | -$42,831 | -$42,831 | -$42,831 | -$42,831 | -$42,831 | -$42,831 | -$42,831 | -$42,831 |
Net Cash Flow | - | -$5,369 | -$21,185 | -$20,002 | -$18,762 | -$17,464 | -$16,105 | -$14,683 | -$13,193 | -$11,634 |
Returns | ||||||||||
Property Price Appreciation | $42,995 | $45,144 | $47,401 | $49,772 | $52,260 | $54,873 | $57,617 | $60,498 | $63,523 | $66,699 |
Mortgage Paydown | - | $2,628 | $10,829 | $11,350 | $11,895 | $12,467 | $13,066 | $13,694 | $14,352 | $15,042 |
Net Cash Flow | - | -$5,369 | -$21,185 | -$20,002 | -$18,762 | -$17,464 | -$16,105 | -$14,683 | -$13,193 | -$11,634 |
Total Return | $42,995 | $42,404 | $37,045 | $41,120 | $45,393 | $49,876 | $54,578 | $59,509 | $64,682 | $70,107 |
Cumulative Return | $42,995 | $85,399 | $122,445 | $163,565 | $208,958 | $258,835 | $313,413 | $372,923 | $437,606 | $507,713 |
Investment Metrics | ||||||||||
Cumulative ROI | 50.0% | 41.4% | 56.4% | 71.6% | 86.9% | 102.4% | 117.9% | 133.4% | 148.9% | 164.3% |
Cash On Cash | - | -2.6% | -9.8% | -8.8% | -7.8% | -6.9% | -6.1% | -5.3% | -4.5% | -3.8% |