1.0 Beds
1 Bath
436 sqft
| Mortgage | |
|---|---|
| Purchase Price | $ |
| Down Payment % | $107,597 |
| Mortgage Amount | $430,393 |
| Mortgage Payment % | $2,233 |
| Income | |
|---|---|
| Gross Rental Income | $ |
| Vacancy Rate % | $ |
| Other | $ |
| Gross Operating Income | $583 |
| Operating Expenses | |
| Management Fees % | $ |
| Property Tax | $ |
| Repair Reserve % | $ |
| Insurance | $ |
| Condo/Strata Fees | $ |
| Total Operating Expenses | $488 |
| Net Operating Income | $95 |
| Debt Service | |
| Mortgage Payment | $2,233 |
| Net Cash Flow | -$2,138 |
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Investments | ||||||||||
| Deposits | $53,798 | - | $53,799 | - | - | - | - | - | - | - |
| Closing Costs | - | - | - | $23,734 | - | - | - | - | - | - |
| Mortgage Paydown | - | - | - | $6,126 | $6,990 | $7,326 | $7,679 | $8,048 | $8,434 | $8,840 |
| Total | $53,798 | $0 | $53,799 | $29,860 | $6,990 | $7,326 | $7,679 | $8,048 | $8,434 | $8,840 |
| Cash Invested | $53,798 | $53,798 | $107,597 | $137,457 | $144,448 | $151,775 | $159,454 | $167,502 | $175,937 | $184,777 |
| Rental Cash Flows | ||||||||||
| Rent and other income | - | - | - | $6,418 | $7,277 | $7,590 | $7,917 | $8,257 | $8,612 | $8,983 |
| Operating Expenses | - | - | - | -$5,373 | -$5,982 | -$6,117 | -$6,256 | -$6,398 | -$6,543 | -$6,692 |
| Mortgage Payment | - | - | - | -$24,564 | -$26,797 | -$26,797 | -$26,797 | -$26,797 | -$26,797 | -$26,797 |
| Net Cash Flow | - | - | - | -$23,519 | -$25,502 | -$25,324 | -$25,136 | -$24,937 | -$24,728 | -$24,507 |
| Returns | ||||||||||
| Property Price Appreciation | $26,899 | $28,244 | $29,656 | $31,139 | $32,696 | $34,331 | $36,047 | $37,850 | $39,742 | $41,729 |
| Mortgage Paydown | - | - | - | $6,126 | $6,990 | $7,326 | $7,679 | $8,048 | $8,434 | $8,840 |
| Net Cash Flow | - | - | - | -$23,519 | -$25,502 | -$25,324 | -$25,136 | -$24,937 | -$24,728 | -$24,507 |
| Total Return | $26,899 | $28,244 | $29,656 | $13,746 | $14,184 | $16,333 | $18,590 | $20,960 | $23,449 | $26,063 |
| Cumulative Return | $26,899 | $55,143 | $84,800 | $98,547 | $112,732 | $129,065 | $147,656 | $168,616 | $192,066 | $218,129 |
| Investment Metrics | ||||||||||
| Cumulative ROI | 50.0% | 102.5% | 78.8% | 71.7% | 78.0% | 85.0% | 92.6% | 100.7% | 109.2% | 118.0% |
| Cash On Cash | - | - | - | -17.1% | -17.7% | -16.7% | -15.8% | -14.9% | -14.1% | -13.3% |
