3 Beds
3 Baths
1734 sqft
West Vancouver BC, V7V 1L1
| Mortgage | |
|---|---|
| Purchase Price | $ |
| Down Payment % | $598,000 |
| Mortgage Amount | $2,392,000 |
| Mortgage Payment % | $12,411 |
| Income | |
|---|---|
| Gross Rental Income | $ |
| Vacancy Rate % | $ |
| Other | $ |
| Gross Operating Income | $5,045 |
| Operating Expenses | |
| Management Fees % | $ |
| Property Tax | $ |
| Repair Reserve % | $ |
| Insurance | $ |
| Condo/Strata Fees | $ |
| Total Operating Expenses | $2,151 |
| Net Operating Income | $2,894 |
| Debt Service | |
| Mortgage Payment | $12,411 |
| Net Cash Flow | -$9,516 |
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Investments | ||||||||||
| Deposits | $598,000 | - | - | - | - | - | - | - | - | - |
| Closing Costs | - | - | $84,200 | - | - | - | - | - | - | - |
| Mortgage Paydown | - | - | $15,294 | $37,952 | $39,776 | $41,687 | $43,691 | $45,791 | $47,992 | $50,299 |
| Total | $598,000 | $0 | $99,494 | $37,952 | $39,776 | $41,687 | $43,691 | $45,791 | $47,992 | $50,299 |
| Cash Invested | $598,000 | $598,000 | $697,494 | $735,447 | $775,223 | $816,911 | $860,602 | $906,394 | $954,387 | $1,004,686 |
| Rental Cash Flows | ||||||||||
| Rent and other income | - | - | $25,229 | $61,636 | $64,286 | $67,050 | $69,934 | $72,941 | $76,077 | $79,348 |
| Operating Expenses | - | - | -$10,757 | -$26,087 | -$26,740 | -$27,412 | -$28,104 | -$28,815 | -$29,547 | -$30,300 |
| Mortgage Payment | - | - | -$62,055 | -$148,933 | -$148,933 | -$148,933 | -$148,933 | -$148,933 | -$148,933 | -$148,933 |
| Net Cash Flow | - | - | -$47,583 | -$113,384 | -$111,387 | -$109,295 | -$107,103 | -$104,807 | -$102,402 | -$99,884 |
| Returns | ||||||||||
| Property Price Appreciation | $149,500 | $156,974 | $164,823 | $173,064 | $181,718 | $190,804 | $200,344 | $210,361 | $220,879 | $231,923 |
| Mortgage Paydown | - | - | $15,294 | $37,952 | $39,776 | $41,687 | $43,691 | $45,791 | $47,992 | $50,299 |
| Net Cash Flow | - | - | -$47,583 | -$113,384 | -$111,387 | -$109,295 | -$107,103 | -$104,807 | -$102,402 | -$99,884 |
| Total Return | $149,500 | $156,974 | $132,535 | $97,632 | $110,107 | $123,197 | $136,932 | $151,345 | $166,469 | $182,338 |
| Cumulative Return | $149,500 | $306,475 | $439,010 | $536,642 | $646,749 | $769,946 | $906,879 | $1,058,225 | $1,224,694 | $1,407,033 |
| Investment Metrics | ||||||||||
| Cumulative ROI | 25.0% | 51.3% | 62.9% | 73.0% | 83.4% | 94.3% | 105.4% | 116.8% | 128.3% | 140.0% |
| Cash On Cash | - | - | -6.8% | -15.4% | -14.4% | -13.4% | -12.4% | -11.6% | -10.7% | -9.9% |
5.32%
Price change (1 year)
64.4%
Price change (5 years)
