f5-1075 Tillicum Rd, Victoria, BC, V9A 2A4
2.0 Beds
2 Baths
1033 sqft
2.0 Beds
2 Baths
1033 sqft
Mortgage | |
---|---|
Purchase Price | $ |
Down Payment % | $ |
Mortgage Amount | $627,920 |
Mortgage Payment % | $3,258 |
Income | |
---|---|
Gross Rental Income | $ |
Vacancy Rate % | $ |
Other | $ |
Gross Operating Income | $1,869 |
Operating Expenses | |
Management Fees % | $ |
Property Tax | $ |
Repair Reserve % | $ |
Insurance | $ |
Condo/Strata Fees | $ |
Total Operating Expenses | $935 |
Net Operating Income | $934 |
Debt Service | |
Mortgage Payment | $3,258 |
Net Cash Flow | -$2,323 |
Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 | |
---|---|---|---|---|---|---|---|---|---|---|
Investments | ||||||||||
Deposits | $78,490 | - | - | - | - | - | - | - | - | - |
Closing Costs | - | $108,688 | - | - | - | - | - | - | - | - |
Mortgage Paydown | - | $7,284 | $10,119 | $10,606 | $11,116 | $11,650 | $12,210 | $12,797 | $13,412 | $14,056 |
Total | $78,490 | $115,972 | $10,119 | $10,606 | $11,116 | $11,650 | $12,210 | $12,797 | $13,412 | $14,056 |
Cash Invested | $78,490 | $194,462 | $204,582 | $215,188 | $226,304 | $237,954 | $250,164 | $262,962 | $276,374 | $290,431 |
Rental Cash Flows | ||||||||||
Rent and other income | - | $16,823 | $23,154 | $24,150 | $25,189 | $26,272 | $27,401 | $28,580 | $29,809 | $31,090 |
Operating Expenses | - | -$8,416 | -$11,425 | -$11,702 | -$11,987 | -$12,279 | -$12,580 | -$12,890 | -$13,208 | -$13,534 |
Mortgage Payment | - | -$29,322 | -$39,096 | -$39,096 | -$39,096 | -$39,096 | -$39,096 | -$39,096 | -$39,096 | -$39,096 |
Net Cash Flow | - | -$20,914 | -$27,366 | -$26,647 | -$25,894 | -$25,103 | -$24,275 | -$23,406 | -$22,494 | -$21,540 |
Returns | ||||||||||
Property Price Appreciation | $39,245 | $41,207 | $43,267 | $45,430 | $47,702 | $50,087 | $52,592 | $55,221 | $57,982 | $60,881 |
Mortgage Paydown | - | $7,284 | $10,119 | $10,606 | $11,116 | $11,650 | $12,210 | $12,797 | $13,412 | $14,056 |
Net Cash Flow | - | -$20,914 | -$27,366 | -$26,647 | -$25,894 | -$25,103 | -$24,275 | -$23,406 | -$22,494 | -$21,540 |
Total Return | $39,245 | $27,576 | $26,021 | $29,389 | $32,924 | $36,634 | $40,527 | $44,612 | $48,899 | $53,398 |
Cumulative Return | $39,245 | $66,821 | $92,842 | $122,232 | $155,156 | $191,790 | $232,318 | $276,930 | $325,830 | $379,229 |
Investment Metrics | ||||||||||
Cumulative ROI | 50.0% | 34.4% | 45.4% | 56.8% | 68.6% | 80.6% | 92.9% | 105.3% | 117.9% | 130.6% |
Cash On Cash | - | -10.8% | -13.4% | -12.4% | -11.4% | -10.5% | -9.7% | -8.9% | -8.1% | -7.4% |