Radio Arts - 206 King St W - producer - Hamilton, ON, L8P 1A5
1.0 Beds
1 Bath
552 sqft
1.0 Beds
1 Bath
552 sqft
Mortgage | |
---|---|
Purchase Price | $ |
Down Payment % | $ |
Mortgage Amount | $520,792 |
Mortgage Payment % | $2,702 |
Income | |
---|---|
Gross Rental Income | $ |
Vacancy Rate % | $ |
Other | $ |
Gross Operating Income | $738 |
Operating Expenses | |
Management Fees % | $ |
Property Tax | $ |
Repair Reserve % | $ |
Insurance | $ |
Condo/Strata Fees | $ |
Total Operating Expenses | $583 |
Net Operating Income | $155 |
Debt Service | |
Mortgage Payment | $2,702 |
Net Cash Flow | -$2,546 |
Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 | |
---|---|---|---|---|---|---|---|---|---|---|
Investments | ||||||||||
Deposits | $81,372 | - | - | - | - | - | - | - | - | - |
Closing Costs | $74,820 | - | - | - | - | - | - | - | - | - |
Mortgage Paydown | $4,003 | $8,295 | $8,694 | $9,111 | $9,549 | $10,008 | $10,490 | $10,994 | $11,522 | $12,076 |
Total | $160,195 | $8,295 | $8,694 | $9,111 | $9,549 | $10,008 | $10,490 | $10,994 | $11,522 | $12,076 |
Cash Invested | $160,195 | $168,491 | $177,185 | $186,297 | $195,847 | $205,856 | $216,346 | $227,340 | $238,863 | $250,939 |
Rental Cash Flows | ||||||||||
Rent and other income | $4,432 | $9,055 | $9,444 | $9,850 | $10,274 | $10,716 | $11,177 | $11,657 | $12,158 | $12,681 |
Operating Expenses | -$3,499 | -$7,077 | -$7,238 | -$7,403 | -$7,571 | -$7,745 | -$7,922 | -$8,104 | -$8,291 | -$8,483 |
Mortgage Payment | -$16,213 | -$32,426 | -$32,426 | -$32,426 | -$32,426 | -$32,426 | -$32,426 | -$32,426 | -$32,426 | -$32,426 |
Net Cash Flow | -$15,279 | -$30,448 | -$30,219 | -$29,978 | -$29,723 | -$29,454 | -$29,171 | -$28,873 | -$28,558 | -$28,227 |
Returns | ||||||||||
Property Price Appreciation | $32,549 | $34,176 | $35,885 | $37,680 | $39,564 | $41,542 | $43,619 | $45,800 | $48,090 | $50,494 |
Mortgage Paydown | $4,003 | $8,295 | $8,694 | $9,111 | $9,549 | $10,008 | $10,490 | $10,994 | $11,522 | $12,076 |
Net Cash Flow | -$15,279 | -$30,448 | -$30,219 | -$29,978 | -$29,723 | -$29,454 | -$29,171 | -$28,873 | -$28,558 | -$28,227 |
Total Return | $21,273 | $12,024 | $14,360 | $16,813 | $19,390 | $22,096 | $24,937 | $27,921 | $31,054 | $34,344 |
Cumulative Return | $21,273 | $33,297 | $47,658 | $64,471 | $83,862 | $105,958 | $130,896 | $158,818 | $189,872 | $224,216 |
Investment Metrics | ||||||||||
Cumulative ROI | 13.3% | 19.8% | 26.9% | 34.6% | 42.8% | 51.5% | 60.5% | 69.9% | 79.5% | 89.4% |
Cash On Cash | -9.5% | -18.1% | -17.1% | -16.1% | -15.2% | -14.3% | -13.5% | -12.7% | -12.0% | -11.2% |
-3.16%
Price change (1 year)
56.94%
Price change (5 years)