1.5 Beds
1 Bath
637 sqft
MULTIMEDIA
| Mortgage | |
|---|---|
| Purchase Price | $ |
| Down Payment % | $150,180 |
| Mortgage Amount | $600,720 |
| Mortgage Payment % | $3,116 |
| Income | |
|---|---|
| Gross Rental Income | $ |
| Vacancy Rate % | $ |
| Other | $ |
| Gross Operating Income | $1,853 |
| Operating Expenses | |
| Management Fees % | $ |
| Property Tax | $ |
| Repair Reserve % | $ |
| Insurance | $ |
| Condo/Strata Fees | $ |
| Total Operating Expenses | $722 |
| Net Operating Income | $1,131 |
| Debt Service | |
| Mortgage Payment | $3,116 |
| Net Cash Flow | -$1,985 |
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Investments | ||||||||||
| Deposits | $112,632 | - | $37,545 | - | - | - | - | - | - | - |
| Closing Costs | - | - | $27,996 | - | - | - | - | - | - | - |
| Mortgage Paydown | - | - | $5,398 | $9,606 | $10,067 | $10,551 | $11,058 | $11,590 | $12,147 | $12,731 |
| Total | $112,632 | $0 | $70,939 | $9,606 | $10,067 | $10,551 | $11,058 | $11,590 | $12,147 | $12,731 |
| Cash Invested | $112,632 | $112,632 | $183,571 | $193,177 | $203,245 | $213,797 | $224,855 | $236,446 | $248,593 | $261,324 |
| Rental Cash Flows | ||||||||||
| Rent and other income | - | - | $12,975 | $22,801 | $23,782 | $24,805 | $25,871 | $26,984 | $28,144 | $29,354 |
| Operating Expenses | - | - | -$5,054 | -$8,793 | -$9,018 | -$9,249 | -$9,487 | -$9,732 | -$9,984 | -$10,244 |
| Mortgage Payment | - | - | -$21,818 | -$37,402 | -$37,402 | -$37,402 | -$37,402 | -$37,402 | -$37,402 | -$37,402 |
| Net Cash Flow | - | - | -$13,897 | -$23,394 | -$22,638 | -$21,846 | -$21,018 | -$20,150 | -$19,242 | -$18,292 |
| Returns | ||||||||||
| Property Price Appreciation | $37,545 | $39,422 | $41,393 | $43,463 | $45,636 | $47,917 | $50,313 | $52,829 | $55,471 | $58,244 |
| Mortgage Paydown | - | - | $5,398 | $9,606 | $10,067 | $10,551 | $11,058 | $11,590 | $12,147 | $12,731 |
| Net Cash Flow | - | - | -$13,897 | -$23,394 | -$22,638 | -$21,846 | -$21,018 | -$20,150 | -$19,242 | -$18,292 |
| Total Return | $37,545 | $39,422 | $32,895 | $29,674 | $33,065 | $36,622 | $40,354 | $44,269 | $48,375 | $52,683 |
| Cumulative Return | $37,545 | $76,967 | $109,862 | $139,537 | $172,602 | $209,225 | $249,580 | $293,849 | $342,225 | $394,909 |
| Investment Metrics | ||||||||||
| Cumulative ROI | 33.3% | 68.3% | 59.8% | 72.2% | 84.9% | 97.9% | 111.0% | 124.3% | 137.7% | 151.1% |
| Cash On Cash | - | - | -7.6% | -12.1% | -11.1% | -10.2% | -9.3% | -8.5% | -7.7% | -7.0% |
