1.0 Beds
1 Bath
560 sqft
MULTIMEDIA
| Mortgage | |
|---|---|
| Purchase Price | $ |
| Down Payment % | $151,398 |
| Mortgage Amount | $605,592 |
| Mortgage Payment % | $3,142 |
| Income | |
|---|---|
| Gross Rental Income | $ |
| Vacancy Rate % | $ |
| Other | $ |
| Gross Operating Income | $1,092 |
| Operating Expenses | |
| Management Fees % | $ |
| Property Tax | $ |
| Repair Reserve % | $ |
| Insurance | $ |
| Condo/Strata Fees | $ |
| Total Operating Expenses | $676 |
| Net Operating Income | $415 |
| Debt Service | |
| Mortgage Payment | $3,142 |
| Net Cash Flow | -$2,726 |
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Investments | ||||||||||
| Deposits | $75,697 | $56,773 | $18,924 | - | - | - | - | - | - | - |
| Closing Costs | - | - | $28,118 | - | - | - | - | - | - | - |
| Mortgage Paydown | - | - | $9,422 | $9,875 | $10,349 | $10,847 | $11,368 | $11,915 | $12,487 | $13,088 |
| Total | $75,697 | $56,773 | $56,464 | $9,875 | $10,349 | $10,847 | $11,368 | $11,915 | $12,487 | $13,088 |
| Cash Invested | $75,697 | $132,470 | $188,934 | $198,809 | $209,159 | $220,006 | $231,375 | $243,290 | $255,778 | $268,866 |
| Rental Cash Flows | ||||||||||
| Rent and other income | - | - | $13,104 | $13,667 | $14,255 | $14,868 | $15,507 | $16,174 | $16,869 | $17,595 |
| Operating Expenses | - | - | -$8,114 | -$8,304 | -$8,499 | -$8,699 | -$8,905 | -$9,116 | -$9,333 | -$9,555 |
| Mortgage Payment | - | - | -$37,705 | -$37,705 | -$37,705 | -$37,705 | -$37,705 | -$37,705 | -$37,705 | -$37,705 |
| Net Cash Flow | - | - | -$32,716 | -$32,342 | -$31,950 | -$31,537 | -$31,103 | -$30,648 | -$30,169 | -$29,666 |
| Returns | ||||||||||
| Property Price Appreciation | $37,849 | $39,741 | $41,729 | $43,815 | $46,006 | $48,306 | $50,721 | $53,258 | $55,920 | $58,716 |
| Mortgage Paydown | - | - | $9,422 | $9,875 | $10,349 | $10,847 | $11,368 | $11,915 | $12,487 | $13,088 |
| Net Cash Flow | - | - | -$32,716 | -$32,342 | -$31,950 | -$31,537 | -$31,103 | -$30,648 | -$30,169 | -$29,666 |
| Total Return | $37,849 | $39,741 | $18,435 | $21,347 | $24,405 | $27,616 | $30,986 | $34,525 | $38,239 | $42,138 |
| Cumulative Return | $37,849 | $77,591 | $96,026 | $117,374 | $141,780 | $169,396 | $200,383 | $234,908 | $273,147 | $315,286 |
| Investment Metrics | ||||||||||
| Cumulative ROI | 50.0% | 58.6% | 50.8% | 59.0% | 67.8% | 77.0% | 86.6% | 96.6% | 106.8% | 117.3% |
| Cash On Cash | - | - | -17.3% | -16.3% | -15.3% | -14.3% | -13.4% | -12.6% | -11.8% | -11.0% |
-0.75%
Price change (1 year)
45.3%
Price change (5 years)
