2.0 Beds
2 Baths
732 sqft
MULTIMEDIA
| Mortgage | |
|---|---|
| Purchase Price | $ |
| Down Payment % | $162,798 |
| Mortgage Amount | $651,192 |
| Mortgage Payment % | $3,378 |
| Income | |
|---|---|
| Gross Rental Income | $ |
| Vacancy Rate % | $ |
| Other | $ |
| Gross Operating Income | $1,784 |
| Operating Expenses | |
| Management Fees % | $ |
| Property Tax | $ |
| Repair Reserve % | $ |
| Insurance | $ |
| Condo/Strata Fees | $ |
| Total Operating Expenses | $733 |
| Net Operating Income | $1,050 |
| Debt Service | |
| Mortgage Payment | $3,378 |
| Net Cash Flow | -$2,328 |
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Investments | ||||||||||
| Deposits | $122,096 | - | - | - | - | - | - | - | - | - |
| Closing Costs | $69,956 | - | - | - | - | - | - | - | - | - |
| Mortgage Paydown | $5,852 | $10,413 | $10,913 | $11,438 | $11,987 | $12,564 | $13,168 | $13,800 | $14,464 | $15,159 |
| Total | $197,904 | $10,413 | $10,913 | $11,438 | $11,987 | $12,564 | $13,168 | $13,800 | $14,464 | $15,159 |
| Cash Invested | $197,904 | $208,317 | $219,231 | $230,669 | $242,657 | $255,221 | $268,389 | $282,190 | $296,654 | $311,813 |
| Rental Cash Flows | ||||||||||
| Rent and other income | $12,489 | $21,948 | $22,891 | $23,876 | $24,902 | $25,973 | $27,090 | $28,255 | $29,470 | $30,737 |
| Operating Expenses | -$5,135 | -$8,933 | -$9,158 | -$9,390 | -$9,629 | -$9,874 | -$10,127 | -$10,387 | -$10,655 | -$10,930 |
| Mortgage Payment | -$23,651 | -$40,545 | -$40,545 | -$40,545 | -$40,545 | -$40,545 | -$40,545 | -$40,545 | -$40,545 | -$40,545 |
| Net Cash Flow | -$16,297 | -$27,530 | -$26,812 | -$26,059 | -$25,271 | -$24,446 | -$23,581 | -$22,677 | -$21,729 | -$20,738 |
| Returns | ||||||||||
| Property Price Appreciation | $40,699 | $42,734 | $44,871 | $47,114 | $49,470 | $51,944 | $54,541 | $57,268 | $60,131 | $63,138 |
| Mortgage Paydown | $5,852 | $10,413 | $10,913 | $11,438 | $11,987 | $12,564 | $13,168 | $13,800 | $14,464 | $15,159 |
| Net Cash Flow | -$16,297 | -$27,530 | -$26,812 | -$26,059 | -$25,271 | -$24,446 | -$23,581 | -$22,677 | -$21,729 | -$20,738 |
| Total Return | $30,254 | $25,616 | $28,972 | $32,493 | $36,186 | $40,062 | $44,127 | $48,392 | $52,866 | $57,559 |
| Cumulative Return | $30,254 | $55,871 | $84,843 | $117,337 | $153,524 | $193,586 | $237,713 | $286,105 | $338,971 | $396,531 |
| Investment Metrics | ||||||||||
| Cumulative ROI | 15.3% | 26.8% | 38.7% | 50.9% | 63.3% | 75.9% | 88.6% | 101.4% | 114.3% | 127.2% |
| Cash On Cash | -8.2% | -13.2% | -12.2% | -11.3% | -10.4% | -9.6% | -8.8% | -8.0% | -7.3% | -6.7% |
-1.47%
Price change (1 year)
32.87%
Price change (5 years)
