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 | - | $8,109 | $10,159 | $10,647 | $11,159 | $11,695 | $12,258 | $12,847 | $13,464 | $14,111 |
Total | $78,490 | $116,797 | $10,159 | $10,647 | $11,159 | $11,695 | $12,258 | $12,847 | $13,464 | $14,111 |
Cash Invested | $78,490 | $195,287 | $205,446 | $216,094 | $227,254 | $238,950 | $251,208 | $264,055 | $277,520 | $291,632 |
Rental Cash Flows | ||||||||||
Rent and other income | - | $18,692 | $23,235 | $24,234 | $25,276 | $26,363 | $27,497 | $28,679 | $29,912 | $31,198 |
Operating Expenses | - | -$9,351 | -$11,447 | -$11,725 | -$12,011 | -$12,304 | -$12,606 | -$12,916 | -$13,234 | -$13,562 |
Mortgage Payment | - | -$32,580 | -$39,096 | -$39,096 | -$39,096 | -$39,096 | -$39,096 | -$39,096 | -$39,096 | -$39,096 |
Net Cash Flow | - | -$23,238 | -$27,308 | -$26,587 | -$25,830 | -$25,037 | -$24,205 | -$23,332 | -$22,418 | -$21,459 |
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 | - | $8,109 | $10,159 | $10,647 | $11,159 | $11,695 | $12,258 | $12,847 | $13,464 | $14,111 |
Net Cash Flow | - | -$23,238 | -$27,308 | -$26,587 | -$25,830 | -$25,037 | -$24,205 | -$23,332 | -$22,418 | -$21,459 |
Total Return | $39,245 | $26,078 | $26,118 | $29,491 | $33,031 | $36,746 | $40,645 | $44,736 | $49,029 | $53,534 |
Cumulative Return | $39,245 | $65,323 | $91,441 | $120,933 | $153,964 | $190,711 | $231,356 | $276,092 | $325,121 | $378,656 |
Investment Metrics | ||||||||||
Cumulative ROI | 50.0% | 33.4% | 44.5% | 56.0% | 67.7% | 79.8% | 92.1% | 104.6% | 117.2% | 129.8% |
Cash On Cash | - | -11.9% | -13.3% | -12.3% | -11.4% | -10.5% | -9.6% | -8.8% | -8.1% | -7.4% |