1.0 Beds
1 Bath
494 sqft
| Mortgage | |
|---|---|
| Purchase Price | $ |
| Down Payment % | $109,997 |
| Mortgage Amount | $439,993 |
| Mortgage Payment % | $2,282 |
| Income | |
|---|---|
| Gross Rental Income | $ |
| Vacancy Rate % | $ |
| Other | $ |
| Gross Operating Income | $661 |
| Operating Expenses | |
| Management Fees % | $ |
| Property Tax | $ |
| Repair Reserve % | $ |
| Insurance | $ |
| Condo/Strata Fees | $ |
| Total Operating Expenses | $538 |
| Net Operating Income | $122 |
| Debt Service | |
| Mortgage Payment | $2,282 |
| Net Cash Flow | -$2,160 |
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Investments | ||||||||||
| Deposits | $54,998 | - | $54,999 | - | - | - | - | - | - | - |
| Closing Costs | - | - | - | $23,974 | - | - | - | - | - | - |
| Mortgage Paydown | - | - | - | $6,262 | $7,146 | $7,490 | $7,850 | $8,227 | $8,623 | $9,037 |
| Total | $54,998 | $0 | $54,999 | $30,236 | $7,146 | $7,490 | $7,850 | $8,227 | $8,623 | $9,037 |
| Cash Invested | $54,998 | $54,998 | $109,997 | $140,233 | $147,380 | $154,871 | $162,721 | $170,949 | $179,572 | $188,609 |
| Rental Cash Flows | ||||||||||
| Rent and other income | - | - | - | $7,272 | $8,246 | $8,600 | $8,970 | $9,356 | $9,758 | $10,178 |
| Operating Expenses | - | - | - | -$5,925 | -$6,597 | -$6,746 | -$6,900 | -$7,056 | -$7,217 | -$7,382 |
| Mortgage Payment | - | - | - | -$25,112 | -$27,395 | -$27,395 | -$27,395 | -$27,395 | -$27,395 | -$27,395 |
| Net Cash Flow | - | - | - | -$23,765 | -$25,746 | -$25,541 | -$25,324 | -$25,095 | -$24,854 | -$24,599 |
| Returns | ||||||||||
| Property Price Appreciation | $27,499 | $28,874 | $30,318 | $31,834 | $33,425 | $35,097 | $36,851 | $38,694 | $40,629 | $42,660 |
| Mortgage Paydown | - | - | - | $6,262 | $7,146 | $7,490 | $7,850 | $8,227 | $8,623 | $9,037 |
| Net Cash Flow | - | - | - | -$23,765 | -$25,746 | -$25,541 | -$25,324 | -$25,095 | -$24,854 | -$24,599 |
| Total Return | $27,499 | $28,874 | $30,318 | $14,332 | $14,825 | $17,045 | $19,377 | $21,826 | $24,397 | $27,098 |
| Cumulative Return | $27,499 | $56,373 | $86,692 | $101,024 | $115,850 | $132,896 | $152,273 | $174,099 | $198,497 | $225,596 |
| Investment Metrics | ||||||||||
| Cumulative ROI | 50.0% | 102.5% | 78.8% | 72.0% | 78.6% | 85.8% | 93.6% | 101.8% | 110.5% | 119.6% |
| Cash On Cash | - | - | - | -16.9% | -17.5% | -16.5% | -15.6% | -14.7% | -13.8% | -13.0% |
