f4_lv1-3226 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 | $711,920 |
Mortgage Payment % | $3,693 |
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 | $1,194 |
Net Operating Income | $1,771 |
Debt Service | |
Mortgage Payment | $3,693 |
Net Cash Flow | -$1,922 |
Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 | |
---|---|---|---|---|---|---|---|---|---|---|
Investments | ||||||||||
Deposits | $88,990 | - | - | - | - | - | - | - | - | - |
Closing Costs | - | $121,288 | - | - | - | - | - | - | - | - |
Mortgage Paydown | - | $3,634 | $11,251 | $11,792 | $12,358 | $12,952 | $13,575 | $14,228 | $14,911 | $15,628 |
Total | $88,990 | $124,922 | $11,251 | $11,792 | $12,358 | $12,952 | $13,575 | $14,228 | $14,911 | $15,628 |
Cash Invested | $88,990 | $213,912 | $225,164 | $236,956 | $249,315 | $262,268 | $275,843 | $290,071 | $304,983 | $320,612 |
Rental Cash Flows | ||||||||||
Rent and other income | - | $11,863 | $36,099 | $37,651 | $39,270 | $40,959 | $42,720 | $44,557 | $46,473 | $48,471 |
Operating Expenses | - | -$4,777 | -$14,452 | -$14,818 | -$15,195 | -$15,582 | -$15,981 | -$16,392 | -$16,815 | -$17,251 |
Mortgage Payment | - | -$14,775 | -$44,326 | -$44,326 | -$44,326 | -$44,326 | -$44,326 | -$44,326 | -$44,326 | -$44,326 |
Net Cash Flow | - | -$7,689 | -$22,679 | -$21,492 | -$20,250 | -$18,949 | -$17,587 | -$16,161 | -$14,668 | -$13,105 |
Returns | ||||||||||
Property Price Appreciation | $44,495 | $46,719 | $49,055 | $51,508 | $54,083 | $56,788 | $59,627 | $62,608 | $65,739 | $69,026 |
Mortgage Paydown | - | $3,634 | $11,251 | $11,792 | $12,358 | $12,952 | $13,575 | $14,228 | $14,911 | $15,628 |
Net Cash Flow | - | -$7,689 | -$22,679 | -$21,492 | -$20,250 | -$18,949 | -$17,587 | -$16,161 | -$14,668 | -$13,105 |
Total Return | $44,495 | $42,664 | $37,627 | $41,807 | $46,192 | $50,791 | $55,615 | $60,675 | $65,982 | $71,549 |
Cumulative Return | $44,495 | $87,159 | $124,787 | $166,595 | $212,787 | $263,579 | $319,194 | $379,870 | $445,853 | $517,402 |
Investment Metrics | ||||||||||
Cumulative ROI | 50.0% | 40.7% | 55.4% | 70.3% | 85.3% | 100.5% | 115.7% | 131.0% | 146.2% | 161.4% |
Cash On Cash | - | -3.6% | -10.1% | -9.1% | -8.1% | -7.2% | -6.4% | -5.6% | -4.8% | -4.1% |