f6-1075 Tillicum Rd, Victoria, BC, V9A 2A4
2.0 Beds
2 Baths
954 sqft
2.0 Beds
2 Baths
954 sqft
Mortgage | |
---|---|
Purchase Price | $ |
Down Payment % | $ |
Mortgage Amount | $589,520 |
Mortgage Payment % | $3,058 |
Income | |
---|---|
Gross Rental Income | $ |
Vacancy Rate % | $ |
Other | $ |
Gross Operating Income | $1,726 |
Operating Expenses | |
Management Fees % | $ |
Property Tax | $ |
Repair Reserve % | $ |
Insurance | $ |
Condo/Strata Fees | $ |
Total Operating Expenses | $866 |
Net Operating Income | $859 |
Debt Service | |
Mortgage Payment | $3,058 |
Net Cash Flow | -$2,199 |
Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 | |
---|---|---|---|---|---|---|---|---|---|---|
Investments | ||||||||||
Deposits | $73,690 | - | - | - | - | - | - | - | - | - |
Closing Costs | - | $102,928 | - | - | - | - | - | - | - | - |
Mortgage Paydown | - | $7,613 | $9,538 | $9,996 | $10,477 | $10,980 | $11,508 | $12,061 | $12,641 | $13,248 |
Total | $73,690 | $110,541 | $9,538 | $9,996 | $10,477 | $10,980 | $11,508 | $12,061 | $12,641 | $13,248 |
Cash Invested | $73,690 | $184,231 | $193,769 | $203,766 | $214,243 | $225,224 | $236,732 | $248,794 | $261,435 | $274,684 |
Rental Cash Flows | ||||||||||
Rent and other income | - | $17,263 | $21,458 | $22,381 | $23,343 | $24,347 | $25,394 | $26,486 | $27,625 | $28,812 |
Operating Expenses | - | -$8,665 | -$10,608 | -$10,866 | -$11,130 | -$11,402 | -$11,681 | -$11,968 | -$12,263 | -$12,567 |
Mortgage Payment | - | -$30,587 | -$36,705 | -$36,705 | -$36,705 | -$36,705 | -$36,705 | -$36,705 | -$36,705 | -$36,705 |
Net Cash Flow | - | -$21,990 | -$25,855 | -$25,190 | -$24,492 | -$23,760 | -$22,992 | -$22,187 | -$21,343 | -$20,459 |
Returns | ||||||||||
Property Price Appreciation | $36,845 | $38,687 | $40,621 | $42,652 | $44,785 | $47,024 | $49,375 | $51,844 | $54,436 | $57,158 |
Mortgage Paydown | - | $7,613 | $9,538 | $9,996 | $10,477 | $10,980 | $11,508 | $12,061 | $12,641 | $13,248 |
Net Cash Flow | - | -$21,990 | -$25,855 | -$25,190 | -$24,492 | -$23,760 | -$22,992 | -$22,187 | -$21,343 | -$20,459 |
Total Return | $36,845 | $24,310 | $24,304 | $27,459 | $30,770 | $34,245 | $37,891 | $41,718 | $45,734 | $49,948 |
Cumulative Return | $36,845 | $61,155 | $85,459 | $112,918 | $143,689 | $177,934 | $215,825 | $257,544 | $303,278 | $353,227 |
Investment Metrics | ||||||||||
Cumulative ROI | 50.0% | 33.2% | 44.1% | 55.4% | 67.1% | 79.0% | 91.2% | 103.5% | 116.0% | 128.6% |
Cash On Cash | - | -11.9% | -13.3% | -12.4% | -11.4% | -10.5% | -9.7% | -8.9% | -8.2% | -7.4% |
-5.5%
Price change (1 year)
34.2%
Price change (5 years)