1.0 Beds
1 Bath
548 sqft
MULTIMEDIA
| Mortgage | |
|---|---|
| Purchase Price | $ |
| Down Payment % | $129,380 |
| Mortgage Amount | $517,520 |
| Mortgage Payment % | $2,685 |
| Income | |
|---|---|
| Gross Rental Income | $ |
| Vacancy Rate % | $ |
| Other | $ |
| Gross Operating Income | $1,068 |
| Operating Expenses | |
| Management Fees % | $ |
| Property Tax | $ |
| Repair Reserve % | $ |
| Insurance | $ |
| Condo/Strata Fees | $ |
| Total Operating Expenses | $572 |
| Net Operating Income | $496 |
| Debt Service | |
| Mortgage Payment | $2,685 |
| Net Cash Flow | -$2,188 |
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Investments | ||||||||||
| Deposits | $97,032 | - | $32,345 | - | - | - | - | - | - | - |
| Closing Costs | - | - | $25,916 | - | - | - | - | - | - | - |
| Mortgage Paydown | - | - | $4,651 | $8,275 | $8,673 | $9,090 | $9,527 | $9,985 | $10,464 | $10,967 |
| Total | $97,032 | $0 | $62,912 | $8,275 | $8,673 | $9,090 | $9,527 | $9,985 | $10,464 | $10,967 |
| Cash Invested | $97,032 | $97,032 | $159,944 | $168,219 | $176,893 | $185,983 | $195,510 | $205,495 | $215,960 | $226,928 |
| Rental Cash Flows | ||||||||||
| Rent and other income | - | - | $7,480 | $13,144 | $13,710 | $14,299 | $14,914 | $15,555 | $16,224 | $16,922 |
| Operating Expenses | - | - | -$4,004 | -$6,959 | -$7,127 | -$7,298 | -$7,475 | -$7,656 | -$7,842 | -$8,033 |
| Mortgage Payment | - | - | -$18,796 | -$32,222 | -$32,222 | -$32,222 | -$32,222 | -$32,222 | -$32,222 | -$32,222 |
| Net Cash Flow | - | - | -$15,320 | -$26,037 | -$25,639 | -$25,221 | -$24,782 | -$24,322 | -$23,839 | -$23,333 |
| Returns | ||||||||||
| Property Price Appreciation | $32,345 | $33,962 | $35,660 | $37,443 | $39,315 | $41,281 | $43,345 | $45,512 | $47,788 | $50,177 |
| Mortgage Paydown | - | - | $4,651 | $8,275 | $8,673 | $9,090 | $9,527 | $9,985 | $10,464 | $10,967 |
| Net Cash Flow | - | - | -$15,320 | -$26,037 | -$25,639 | -$25,221 | -$24,782 | -$24,322 | -$23,839 | -$23,333 |
| Total Return | $32,345 | $33,962 | $24,991 | $19,681 | $22,349 | $25,150 | $28,089 | $31,175 | $34,413 | $37,812 |
| Cumulative Return | $32,345 | $66,307 | $91,298 | $110,980 | $133,329 | $158,479 | $186,569 | $217,744 | $252,157 | $289,970 |
| Investment Metrics | ||||||||||
| Cumulative ROI | 33.3% | 68.3% | 57.1% | 66.0% | 75.4% | 85.2% | 95.4% | 106.0% | 116.8% | 127.8% |
| Cash On Cash | - | - | -9.6% | -15.5% | -14.5% | -13.6% | -12.7% | -11.8% | -11.0% | -10.3% |
