1.5 Beds
2 Baths
579 sqft
MULTIMEDIA
| Mortgage | |
|---|---|
| Purchase Price | $ |
| Down Payment % | $161,598 |
| Mortgage Amount | $646,392 |
| Mortgage Payment % | $3,353 |
| Income | |
|---|---|
| Gross Rental Income | $ |
| Vacancy Rate % | $ |
| Other | $ |
| Gross Operating Income | $1,684 |
| Operating Expenses | |
| Management Fees % | $ |
| Property Tax | $ |
| Repair Reserve % | $ |
| Insurance | $ |
| Condo/Strata Fees | $ |
| Total Operating Expenses | $757 |
| Net Operating Income | $927 |
| Debt Service | |
| Mortgage Payment | $3,353 |
| Net Cash Flow | -$2,426 |
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Investments | ||||||||||
| Deposits | $80,797 | $60,598 | $20,199 | - | - | - | - | - | - | - |
| Closing Costs | - | - | $29,138 | - | - | - | - | - | - | - |
| Mortgage Paydown | - | - | $10,057 | $10,540 | $11,047 | $11,578 | $12,134 | $12,717 | $13,329 | $13,969 |
| Total | $80,797 | $60,598 | $59,394 | $10,540 | $11,047 | $11,578 | $12,134 | $12,717 | $13,329 | $13,969 |
| Cash Invested | $80,797 | $141,395 | $200,789 | $211,329 | $222,376 | $233,954 | $246,089 | $258,807 | $272,136 | $286,106 |
| Rental Cash Flows | ||||||||||
| Rent and other income | - | - | $20,218 | $21,088 | $21,994 | $22,940 | $23,927 | $24,955 | $26,029 | $27,148 |
| Operating Expenses | - | - | -$9,094 | -$9,319 | -$9,550 | -$9,788 | -$10,033 | -$10,284 | -$10,543 | -$10,810 |
| Mortgage Payment | - | - | -$40,246 | -$40,246 | -$40,246 | -$40,246 | -$40,246 | -$40,246 | -$40,246 | -$40,246 |
| Net Cash Flow | - | - | -$29,121 | -$28,477 | -$27,801 | -$27,094 | -$26,352 | -$25,575 | -$24,761 | -$23,908 |
| Returns | ||||||||||
| Property Price Appreciation | $40,399 | $42,419 | $44,540 | $46,767 | $49,105 | $51,561 | $54,139 | $56,846 | $59,688 | $62,672 |
| Mortgage Paydown | - | - | $10,057 | $10,540 | $11,047 | $11,578 | $12,134 | $12,717 | $13,329 | $13,969 |
| Net Cash Flow | - | - | -$29,121 | -$28,477 | -$27,801 | -$27,094 | -$26,352 | -$25,575 | -$24,761 | -$23,908 |
| Total Return | $40,399 | $42,419 | $25,475 | $28,830 | $32,351 | $36,045 | $39,921 | $43,988 | $48,256 | $52,734 |
| Cumulative Return | $40,399 | $82,818 | $108,294 | $137,125 | $169,476 | $205,521 | $245,443 | $289,431 | $337,688 | $390,422 |
| Investment Metrics | ||||||||||
| Cumulative ROI | 50.0% | 58.6% | 53.9% | 64.9% | 76.2% | 87.8% | 99.7% | 111.8% | 124.1% | 136.5% |
| Cash On Cash | - | - | -14.5% | -13.5% | -12.5% | -11.6% | -10.7% | -9.9% | -9.1% | -8.4% |
-0.75%
Price change (1 year)
45.3%
Price change (5 years)
