3.0 Beds
2 Baths
1936 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 | $5,633 |
| Operating Expenses | |
| Management Fees % | $ |
| Property Tax | $ |
| Repair Reserve % | $ |
| Insurance | $ |
| Condo/Strata Fees | $ |
| Total Operating Expenses | $2,218 |
| Net Operating Income | $3,415 |
| Debt Service | |
| Mortgage Payment | $12,411 |
| Net Cash Flow | -$8,995 |
| 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 | - | - | $21,497 | $38,250 | $40,088 | $42,015 | $44,034 | $46,151 | $48,369 | $50,694 |
| Total | $598,000 | $0 | $105,697 | $38,250 | $40,088 | $42,015 | $44,034 | $46,151 | $48,369 | $50,694 |
| Cash Invested | $598,000 | $598,000 | $703,697 | $741,947 | $782,035 | $824,051 | $868,086 | $914,237 | $962,607 | $1,013,301 |
| Rental Cash Flows | ||||||||||
| Rent and other income | - | - | $39,436 | $69,300 | $72,280 | $75,388 | $78,630 | $82,011 | $85,538 | $89,216 |
| Operating Expenses | - | - | -$15,528 | -$27,015 | -$27,703 | -$28,411 | -$29,140 | -$29,891 | -$30,664 | -$31,459 |
| Mortgage Payment | - | - | -$86,877 | -$148,933 | -$148,933 | -$148,933 | -$148,933 | -$148,933 | -$148,933 | -$148,933 |
| Net Cash Flow | - | - | -$62,969 | -$106,647 | -$104,355 | -$101,955 | -$99,443 | -$96,812 | -$94,058 | -$91,176 |
| 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 | - | - | $21,497 | $38,250 | $40,088 | $42,015 | $44,034 | $46,151 | $48,369 | $50,694 |
| Net Cash Flow | - | - | -$62,969 | -$106,647 | -$104,355 | -$101,955 | -$99,443 | -$96,812 | -$94,058 | -$91,176 |
| Total Return | $149,500 | $156,974 | $123,351 | $104,667 | $117,451 | $130,863 | $144,936 | $159,700 | $175,190 | $191,441 |
| Cumulative Return | $149,500 | $306,475 | $429,826 | $534,494 | $651,945 | $782,809 | $927,745 | $1,087,445 | $1,262,635 | $1,454,076 |
| Investment Metrics | ||||||||||
| Cumulative ROI | 25.0% | 51.3% | 61.1% | 72.0% | 83.4% | 95.0% | 106.9% | 118.9% | 131.2% | 143.5% |
| Cash On Cash | - | - | -8.9% | -14.4% | -13.3% | -12.4% | -11.5% | -10.6% | -9.8% | -9.0% |
0.09%
Price change (1 year)
19.1%
Price change (5 years)
13.41%
Price change (1 year)
45.32%
Price change (5 years)
