305_st_0_02-225 John St S unit 12c, Hamilton, ON, L8N 2C7
Hamilton ON, L8N 2C7
358 sqft
Hamilton ON, L8N 2C7
Mortgage | |
---|---|
Purchase Price | $ |
Down Payment % | $72,980 |
Mortgage Amount | $291,920 |
Mortgage Payment % | $1,514 |
Income | |
---|---|
Gross Rental Income | $ |
Vacancy Rate % | $ |
Other | $ |
Gross Operating Income | $360 |
Operating Expenses | |
Management Fees % | $ |
Property Tax | $ |
Repair Reserve % | $ |
Insurance | $ |
Condo/Strata Fees | $ |
Total Operating Expenses | $370 |
Net Operating Income | -$10 |
Debt Service | |
Mortgage Payment | $1,514 |
Net Cash Flow | -$1,524 |
Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 | |
---|---|---|---|---|---|---|---|---|---|---|
Investments | ||||||||||
Deposits | $36,488 | - | $18,245 | $18,245 | - | - | - | - | - | - |
Closing Costs | - | - | $20,450 | - | - | - | - | - | - | - |
Mortgage Paydown | - | - | $1,115 | $4,595 | $4,816 | $5,047 | $5,290 | $5,544 | $5,811 | $6,090 |
Total | $36,488 | $0 | $39,810 | $22,840 | $4,816 | $5,047 | $5,290 | $5,544 | $5,811 | $6,090 |
Cash Invested | $36,488 | $36,488 | $76,298 | $99,139 | $103,955 | $109,003 | $114,294 | $119,839 | $125,650 | $131,741 |
Rental Cash Flows | ||||||||||
Rent and other income | - | - | $1,082 | $4,375 | $4,563 | $4,760 | $4,964 | $5,178 | $5,401 | $5,633 |
Operating Expenses | - | - | -$1,112 | -$4,475 | -$4,574 | -$4,675 | -$4,778 | -$4,884 | -$4,993 | -$5,104 |
Mortgage Payment | - | - | -$4,543 | -$18,175 | -$18,175 | -$18,175 | -$18,175 | -$18,175 | -$18,175 | -$18,175 |
Net Cash Flow | - | - | -$4,574 | -$18,275 | -$18,186 | -$18,090 | -$17,989 | -$17,882 | -$17,768 | -$17,647 |
Returns | ||||||||||
Property Price Appreciation | $18,245 | $19,157 | $20,115 | $21,120 | $22,176 | $23,285 | $24,450 | $25,672 | $26,956 | $28,303 |
Mortgage Paydown | - | - | $1,115 | $4,595 | $4,816 | $5,047 | $5,290 | $5,544 | $5,811 | $6,090 |
Net Cash Flow | - | - | -$4,574 | -$18,275 | -$18,186 | -$18,090 | -$17,989 | -$17,882 | -$17,768 | -$17,647 |
Total Return | $18,245 | $19,157 | $16,656 | $7,440 | $8,807 | $10,242 | $11,750 | $13,335 | $14,999 | $16,747 |
Cumulative Return | $18,245 | $37,402 | $54,058 | $61,499 | $70,306 | $80,549 | $92,300 | $105,635 | $120,635 | $137,382 |
Investment Metrics | ||||||||||
Cumulative ROI | 50.0% | 102.5% | 70.9% | 62.0% | 67.6% | 73.9% | 80.8% | 88.1% | 96.0% | 104.3% |
Cash On Cash | - | - | -6.0% | -18.4% | -17.5% | -16.6% | -15.7% | -14.9% | -14.1% | -13.4% |
12.63%
Price change (1 year)
1.24%
Price change (5 years)
11.78%
Price change (1 year)
0.95%
Price change (5 years)