1.5 Beds
1 Bath
592 sqft
MULTIMEDIA
| Mortgage | |
|---|---|
| Purchase Price | $ |
| Down Payment % | $138,380 |
| Mortgage Amount | $553,520 |
| Mortgage Payment % | $2,871 |
| Income | |
|---|---|
| Gross Rental Income | $ |
| Vacancy Rate % | $ |
| Other | $ |
| Gross Operating Income | $1,722 |
| Operating Expenses | |
| Management Fees % | $ |
| Property Tax | $ |
| Repair Reserve % | $ |
| Insurance | $ |
| Condo/Strata Fees | $ |
| Total Operating Expenses | $669 |
| Net Operating Income | $1,053 |
| Debt Service | |
| Mortgage Payment | $2,871 |
| Net Cash Flow | -$1,818 |
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Investments | ||||||||||
| Deposits | $103,782 | - | $34,595 | - | - | - | - | - | - | - |
| Closing Costs | - | - | $26,816 | - | - | - | - | - | - | - |
| Mortgage Paydown | - | - | $4,974 | $8,851 | $9,276 | $9,722 | $10,189 | $10,679 | $11,192 | $11,730 |
| Total | $103,782 | $0 | $66,385 | $8,851 | $9,276 | $9,722 | $10,189 | $10,679 | $11,192 | $11,730 |
| Cash Invested | $103,782 | $103,782 | $170,167 | $179,018 | $188,295 | $198,018 | $208,207 | $218,887 | $230,080 | $241,811 |
| Rental Cash Flows | ||||||||||
| Rent and other income | - | - | $12,059 | $21,191 | $22,102 | $23,052 | $24,044 | $25,077 | $26,156 | $27,281 |
| Operating Expenses | - | - | -$4,684 | -$8,150 | -$8,359 | -$8,573 | -$8,794 | -$9,021 | -$9,255 | -$9,496 |
| Mortgage Payment | - | - | -$20,103 | -$34,463 | -$34,463 | -$34,463 | -$34,463 | -$34,463 | -$34,463 | -$34,463 |
| Net Cash Flow | - | - | -$12,729 | -$21,423 | -$20,720 | -$19,984 | -$19,213 | -$18,407 | -$17,562 | -$16,678 |
| Returns | ||||||||||
| Property Price Appreciation | $34,595 | $36,324 | $38,140 | $40,048 | $42,050 | $44,152 | $46,360 | $48,678 | $51,112 | $53,668 |
| Mortgage Paydown | - | - | $4,974 | $8,851 | $9,276 | $9,722 | $10,189 | $10,679 | $11,192 | $11,730 |
| Net Cash Flow | - | - | -$12,729 | -$21,423 | -$20,720 | -$19,984 | -$19,213 | -$18,407 | -$17,562 | -$16,678 |
| Total Return | $34,595 | $36,324 | $30,385 | $27,475 | $30,606 | $33,891 | $37,336 | $40,951 | $44,742 | $48,720 |
| Cumulative Return | $34,595 | $70,919 | $101,305 | $128,781 | $159,388 | $193,279 | $230,616 | $271,567 | $316,310 | $365,030 |
| Investment Metrics | ||||||||||
| Cumulative ROI | 33.3% | 68.3% | 59.5% | 71.9% | 84.6% | 97.6% | 110.8% | 124.1% | 137.5% | 151.0% |
| Cash On Cash | - | - | -7.5% | -12.0% | -11.0% | -10.1% | -9.2% | -8.4% | -7.6% | -6.9% |
-2.08%
Price change (1 year)
44.56%
Price change (5 years)
-1.92%
Price change (1 year)
44.99%
Price change (5 years)
