Radio Arts - 206 King St W - 1305_producer - Hamilton, ON, L8P 1A5
1.0 Beds
1 Bath
552 sqft
1.0 Beds
1 Bath
552 sqft
Mortgage | |
---|---|
Purchase Price | $ |
Down Payment % | $ |
Mortgage Amount | $527,992 |
Mortgage Payment % | $2,739 |
Income | |
---|---|
Gross Rental Income | $ |
Vacancy Rate % | $ |
Other | $ |
Gross Operating Income | $738 |
Operating Expenses | |
Management Fees % | $ |
Property Tax | $ |
Repair Reserve % | $ |
Insurance | $ |
Condo/Strata Fees | $ |
Total Operating Expenses | $586 |
Net Operating Income | $152 |
Debt Service | |
Mortgage Payment | $2,739 |
Net Cash Flow | -$2,586 |
Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 | |
---|---|---|---|---|---|---|---|---|---|---|
Investments | ||||||||||
Deposits | $82,497 | - | - | - | - | - | - | - | - | - |
Closing Costs | $75,675 | - | - | - | - | - | - | - | - | - |
Mortgage Paydown | $4,059 | $8,410 | $8,814 | $9,237 | $9,681 | $10,147 | $10,635 | $11,146 | $11,681 | $12,243 |
Total | $162,231 | $8,410 | $8,814 | $9,237 | $9,681 | $10,147 | $10,635 | $11,146 | $11,681 | $12,243 |
Cash Invested | $162,231 | $170,641 | $179,455 | $188,693 | $198,375 | $208,522 | $219,157 | $230,304 | $241,986 | $254,229 |
Rental Cash Flows | ||||||||||
Rent and other income | $4,432 | $9,055 | $9,444 | $9,850 | $10,274 | $10,716 | $11,177 | $11,657 | $12,158 | $12,681 |
Operating Expenses | -$3,517 | -$7,114 | -$7,275 | -$7,440 | -$7,610 | -$7,784 | -$7,962 | -$8,145 | -$8,333 | -$8,525 |
Mortgage Payment | -$16,437 | -$32,874 | -$32,874 | -$32,874 | -$32,874 | -$32,874 | -$32,874 | -$32,874 | -$32,874 | -$32,874 |
Net Cash Flow | -$15,521 | -$30,932 | -$30,705 | -$30,464 | -$30,210 | -$29,942 | -$29,660 | -$29,362 | -$29,048 | -$28,718 |
Returns | ||||||||||
Property Price Appreciation | $32,999 | $34,649 | $36,381 | $38,201 | $40,111 | $42,116 | $44,222 | $46,433 | $48,755 | $51,193 |
Mortgage Paydown | $4,059 | $8,410 | $8,814 | $9,237 | $9,681 | $10,147 | $10,635 | $11,146 | $11,681 | $12,243 |
Net Cash Flow | -$15,521 | -$30,932 | -$30,705 | -$30,464 | -$30,210 | -$29,942 | -$29,660 | -$29,362 | -$29,048 | -$28,718 |
Total Return | $21,536 | $12,126 | $14,491 | $16,974 | $19,582 | $22,321 | $25,197 | $28,217 | $31,388 | $34,718 |
Cumulative Return | $21,536 | $33,663 | $48,154 | $65,129 | $84,711 | $107,033 | $132,230 | $160,448 | $191,836 | $226,554 |
Investment Metrics | ||||||||||
Cumulative ROI | 13.3% | 19.7% | 26.8% | 34.5% | 42.7% | 51.3% | 60.3% | 69.7% | 79.3% | 89.1% |
Cash On Cash | -9.6% | -18.1% | -17.1% | -16.1% | -15.2% | -14.4% | -13.5% | -12.7% | -12.0% | -11.3% |
-0.98%
Price change (1 year)
29.84%
Price change (5 years)