1.5 Beds
2 Baths
660 sqft
MULTIMEDIA
| Mortgage | |
|---|---|
| Purchase Price | $ |
| Down Payment % | $151,380 |
| Mortgage Amount | $605,520 |
| Mortgage Payment % | $3,141 |
| Income | |
|---|---|
| Gross Rental Income | $ |
| Vacancy Rate % | $ |
| Other | $ |
| Gross Operating Income | $1,920 |
| Operating Expenses | |
| Management Fees % | $ |
| Property Tax | $ |
| Repair Reserve % | $ |
| Insurance | $ |
| Condo/Strata Fees | $ |
| Total Operating Expenses | $743 |
| Net Operating Income | $1,177 |
| Debt Service | |
| Mortgage Payment | $3,141 |
| Net Cash Flow | -$1,964 |
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Investments | ||||||||||
| Deposits | $113,532 | - | $37,845 | - | - | - | - | - | - | - |
| Closing Costs | - | - | $28,116 | - | - | - | - | - | - | - |
| Mortgage Paydown | - | - | $5,441 | $9,682 | $10,148 | $10,635 | $11,147 | $11,682 | $12,244 | $12,832 |
| Total | $113,532 | $0 | $71,402 | $9,682 | $10,148 | $10,635 | $11,147 | $11,682 | $12,244 | $12,832 |
| Cash Invested | $113,532 | $113,532 | $184,934 | $194,617 | $204,765 | $215,401 | $226,548 | $238,231 | $250,476 | $263,309 |
| Rental Cash Flows | ||||||||||
| Rent and other income | - | - | $13,444 | $23,625 | $24,641 | $25,700 | $26,805 | $27,958 | $29,160 | $30,414 |
| Operating Expenses | - | - | -$5,203 | -$9,053 | -$9,285 | -$9,523 | -$9,768 | -$10,021 | -$10,281 | -$10,549 |
| Mortgage Payment | - | - | -$21,992 | -$37,701 | -$37,701 | -$37,701 | -$37,701 | -$37,701 | -$37,701 | -$37,701 |
| Net Cash Flow | - | - | -$13,752 | -$23,129 | -$22,345 | -$21,524 | -$20,664 | -$19,764 | -$18,822 | -$17,835 |
| Returns | ||||||||||
| Property Price Appreciation | $37,845 | $39,737 | $41,724 | $43,810 | $46,000 | $48,300 | $50,715 | $53,251 | $55,914 | $58,710 |
| Mortgage Paydown | - | - | $5,441 | $9,682 | $10,148 | $10,635 | $11,147 | $11,682 | $12,244 | $12,832 |
| Net Cash Flow | - | - | -$13,752 | -$23,129 | -$22,345 | -$21,524 | -$20,664 | -$19,764 | -$18,822 | -$17,835 |
| Total Return | $37,845 | $39,737 | $33,413 | $30,363 | $33,803 | $37,412 | $41,198 | $45,170 | $49,336 | $53,707 |
| Cumulative Return | $37,845 | $77,582 | $110,996 | $141,359 | $175,163 | $212,575 | $253,774 | $298,945 | $348,281 | $401,988 |
| Investment Metrics | ||||||||||
| Cumulative ROI | 33.3% | 68.3% | 60.0% | 72.6% | 85.5% | 98.7% | 112.0% | 125.5% | 139.0% | 152.7% |
| Cash On Cash | - | - | -7.4% | -11.9% | -10.9% | -10.0% | -9.1% | -8.3% | -7.5% | -6.8% |
-0.29%
Price change (1 year)
35.49%
Price change (5 years)
