1.0 Beds
1 Bath
505 sqft
MULTIMEDIA
| Mortgage | |
|---|---|
| Purchase Price | $ |
| Down Payment % | $112,797 |
| Mortgage Amount | $451,193 |
| Mortgage Payment % | $2,341 |
| Income | |
|---|---|
| Gross Rental Income | $ |
| Vacancy Rate % | $ |
| Other | $ |
| Gross Operating Income | $675 |
| Operating Expenses | |
| Management Fees % | $ |
| Property Tax | $ |
| Repair Reserve % | $ |
| Insurance | $ |
| Condo/Strata Fees | $ |
| Total Operating Expenses | $551 |
| Net Operating Income | $124 |
| Debt Service | |
| Mortgage Payment | $2,341 |
| Net Cash Flow | -$2,216 |
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Investments | ||||||||||
| Deposits | $56,398 | - | $56,399 | - | - | - | - | - | - | - |
| Closing Costs | - | - | $24,254 | - | - | - | - | - | - | - |
| Mortgage Paydown | - | - | $572 | $7,047 | $7,386 | $7,741 | $8,113 | $8,503 | $8,912 | $9,340 |
| Total | $56,398 | $0 | $81,225 | $7,047 | $7,386 | $7,741 | $8,113 | $8,503 | $8,912 | $9,340 |
| Cash Invested | $56,398 | $56,398 | $137,623 | $144,671 | $152,057 | $159,798 | $167,912 | $176,415 | $185,327 | $194,668 |
| Rental Cash Flows | ||||||||||
| Rent and other income | - | - | $675 | $8,139 | $8,489 | $8,854 | $9,234 | $9,632 | $10,046 | $10,478 |
| Operating Expenses | - | - | -$551 | -$6,631 | -$6,781 | -$6,934 | -$7,092 | -$7,253 | -$7,419 | -$7,588 |
| Mortgage Payment | - | - | -$2,341 | -$28,092 | -$28,092 | -$28,092 | -$28,092 | -$28,092 | -$28,092 | -$28,092 |
| Net Cash Flow | - | - | -$2,216 | -$26,584 | -$26,384 | -$26,173 | -$25,949 | -$25,714 | -$25,465 | -$25,203 |
| Returns | ||||||||||
| Property Price Appreciation | $28,199 | $29,609 | $31,089 | $32,644 | $34,276 | $35,990 | $37,790 | $39,679 | $41,663 | $43,746 |
| Mortgage Paydown | - | - | $572 | $7,047 | $7,386 | $7,741 | $8,113 | $8,503 | $8,912 | $9,340 |
| Net Cash Flow | - | - | -$2,216 | -$26,584 | -$26,384 | -$26,173 | -$25,949 | -$25,714 | -$25,465 | -$25,203 |
| Total Return | $28,199 | $29,609 | $29,445 | $13,107 | $15,278 | $17,558 | $19,953 | $22,468 | $25,110 | $27,884 |
| Cumulative Return | $28,199 | $57,808 | $87,254 | $100,361 | $115,640 | $133,198 | $153,152 | $175,620 | $200,731 | $228,615 |
| Investment Metrics | ||||||||||
| Cumulative ROI | 50.0% | 102.5% | 63.4% | 69.4% | 76.1% | 83.4% | 91.2% | 99.5% | 108.3% | 117.4% |
| Cash On Cash | - | - | -1.6% | -18.4% | -17.4% | -16.4% | -15.5% | -14.6% | -13.7% | -12.9% |
5.22%
Price change (1 year)
65.31%
Price change (5 years)
