1.5 Beds
2 Baths
679 sqft
MULTIMEDIA
| Mortgage | |
|---|---|
| Purchase Price | $ |
| Down Payment % | $161,998 |
| Mortgage Amount | $647,992 |
| Mortgage Payment % | $3,362 |
| Income | |
|---|---|
| Gross Rental Income | $ |
| Vacancy Rate % | $ |
| Other | $ |
| Gross Operating Income | $1,975 |
| Operating Expenses | |
| Management Fees % | $ |
| Property Tax | $ |
| Repair Reserve % | $ |
| Insurance | $ |
| Condo/Strata Fees | $ |
| Total Operating Expenses | $853 |
| Net Operating Income | $1,122 |
| Debt Service | |
| Mortgage Payment | $3,362 |
| Net Cash Flow | -$2,240 |
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Investments | ||||||||||
| Deposits | $80,997 | $60,748 | $20,249 | - | - | - | - | - | - | - |
| Closing Costs | - | - | $29,178 | - | - | - | - | - | - | - |
| Mortgage Paydown | - | - | $10,082 | $10,566 | $11,074 | $11,606 | $12,164 | $12,749 | $13,362 | $14,004 |
| Total | $80,997 | $60,748 | $59,509 | $10,566 | $11,074 | $11,606 | $12,164 | $12,749 | $13,362 | $14,004 |
| Cash Invested | $80,997 | $141,745 | $201,254 | $211,820 | $222,895 | $234,501 | $246,666 | $259,415 | $272,778 | $286,782 |
| Rental Cash Flows | ||||||||||
| Rent and other income | - | - | $23,710 | $24,730 | $25,793 | $26,902 | $28,059 | $29,266 | $30,524 | $31,837 |
| Operating Expenses | - | - | -$10,246 | -$10,501 | -$10,764 | -$11,034 | -$11,312 | -$11,598 | -$11,893 | -$12,196 |
| Mortgage Payment | - | - | -$40,345 | -$40,345 | -$40,345 | -$40,345 | -$40,345 | -$40,345 | -$40,345 | -$40,345 |
| Net Cash Flow | - | - | -$26,881 | -$26,117 | -$25,316 | -$24,477 | -$23,599 | -$22,678 | -$21,714 | -$20,705 |
| Returns | ||||||||||
| Property Price Appreciation | $40,499 | $42,524 | $44,650 | $46,883 | $49,227 | $51,688 | $54,273 | $56,986 | $59,836 | $62,828 |
| Mortgage Paydown | - | - | $10,082 | $10,566 | $11,074 | $11,606 | $12,164 | $12,749 | $13,362 | $14,004 |
| Net Cash Flow | - | - | -$26,881 | -$26,117 | -$25,316 | -$24,477 | -$23,599 | -$22,678 | -$21,714 | -$20,705 |
| Total Return | $40,499 | $42,524 | $27,851 | $31,332 | $34,985 | $38,817 | $42,838 | $47,057 | $51,483 | $56,127 |
| Cumulative Return | $40,499 | $83,023 | $110,875 | $142,207 | $177,193 | $216,010 | $258,849 | $305,906 | $357,390 | $413,517 |
| Investment Metrics | ||||||||||
| Cumulative ROI | 50.0% | 58.6% | 55.1% | 67.1% | 79.5% | 92.1% | 104.9% | 117.9% | 131.0% | 144.2% |
| Cash On Cash | - | - | -13.4% | -12.3% | -11.4% | -10.4% | -9.6% | -8.7% | -8.0% | -7.2% |
-0.01%
Price change (1 year)
11.0%
Price change (5 years)
-0.01%
Price change (1 year)
11.06%
Price change (5 years)
