The Rebecca - 71 Rebecca St - aubrey_tower - Hamilton, ON, L8R 1B6
1.0 Beds
1 Bath
436 sqft
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% |
-0.24%
Price change (1 year)
48.36%
Price change (5 years)