2.0 Beds
2 Baths
793 sqft
MULTIMEDIA
| Mortgage | |
|---|---|
| Purchase Price | $ |
| Down Payment % | $167,198 |
| Mortgage Amount | $668,792 |
| Mortgage Payment % | $3,470 |
| Income | |
|---|---|
| Gross Rental Income | $ |
| Vacancy Rate % | $ |
| Other | $ |
| Gross Operating Income | $1,932 |
| Operating Expenses | |
| Management Fees % | $ |
| Property Tax | $ |
| Repair Reserve % | $ |
| Insurance | $ |
| Condo/Strata Fees | $ |
| Total Operating Expenses | $783 |
| Net Operating Income | $1,149 |
| Debt Service | |
| Mortgage Payment | $3,470 |
| Net Cash Flow | -$2,321 |
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Investments | ||||||||||
| Deposits | $125,396 | - | - | - | - | - | - | - | - | - |
| Closing Costs | $71,496 | - | - | - | - | - | - | - | - | - |
| Mortgage Paydown | $6,010 | $10,694 | $11,208 | $11,747 | $12,311 | $12,903 | $13,523 | $14,173 | $14,855 | $15,569 |
| Total | $202,902 | $10,694 | $11,208 | $11,747 | $12,311 | $12,903 | $13,523 | $14,173 | $14,855 | $15,569 |
| Cash Invested | $202,902 | $213,597 | $224,805 | $236,552 | $248,864 | $261,768 | $275,292 | $289,466 | $304,321 | $319,890 |
| Rental Cash Flows | ||||||||||
| Rent and other income | $13,530 | $23,777 | $24,799 | $25,865 | $26,978 | $28,138 | $29,348 | $30,610 | $31,926 | $33,299 |
| Operating Expenses | -$5,487 | -$9,545 | -$9,786 | -$10,035 | -$10,290 | -$10,554 | -$10,824 | -$11,103 | -$11,390 | -$11,686 |
| Mortgage Payment | -$24,290 | -$41,640 | -$41,640 | -$41,640 | -$41,640 | -$41,640 | -$41,640 | -$41,640 | -$41,640 | -$41,640 |
| Net Cash Flow | -$16,247 | -$27,409 | -$26,628 | -$25,810 | -$24,953 | -$24,056 | -$23,117 | -$22,134 | -$21,105 | -$20,028 |
| Returns | ||||||||||
| Property Price Appreciation | $41,799 | $43,889 | $46,083 | $48,388 | $50,807 | $53,347 | $56,015 | $58,816 | $61,756 | $64,844 |
| Mortgage Paydown | $6,010 | $10,694 | $11,208 | $11,747 | $12,311 | $12,903 | $13,523 | $14,173 | $14,855 | $15,569 |
| Net Cash Flow | -$16,247 | -$27,409 | -$26,628 | -$25,810 | -$24,953 | -$24,056 | -$23,117 | -$22,134 | -$21,105 | -$20,028 |
| Total Return | $31,562 | $27,174 | $30,664 | $34,324 | $38,165 | $42,194 | $46,421 | $50,855 | $55,506 | $60,385 |
| Cumulative Return | $31,562 | $58,737 | $89,401 | $123,726 | $161,891 | $204,086 | $250,508 | $301,363 | $356,870 | $417,255 |
| Investment Metrics | ||||||||||
| Cumulative ROI | 15.6% | 27.5% | 39.8% | 52.3% | 65.1% | 78.0% | 91.0% | 104.1% | 117.3% | 130.4% |
| Cash On Cash | -8.0% | -12.8% | -11.8% | -10.9% | -10.0% | -9.2% | -8.4% | -7.6% | -6.9% | -6.3% |
