2.0 Beds
2 Baths
868 sqft
| Mortgage | |
|---|---|
| Purchase Price | $ |
| Down Payment % | $227,598 |
| Mortgage Amount | $910,392 |
| Mortgage Payment % | $4,723 |
| Income | |
|---|---|
| Gross Rental Income | $ |
| Vacancy Rate % | $ |
| Other | $ |
| Gross Operating Income | $2,115 |
| Operating Expenses | |
| Management Fees % | $ |
| Property Tax | $ |
| Repair Reserve % | $ |
| Insurance | $ |
| Condo/Strata Fees | $ |
| Total Operating Expenses | $1,078 |
| Net Operating Income | $1,037 |
| Debt Service | |
| Mortgage Payment | $4,723 |
| Net Cash Flow | -$3,686 |
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Investments | ||||||||||
| Deposits | $113,797 | $28,449 | $85,348 | - | - | - | - | - | - | - |
| Closing Costs | - | - | $35,738 | - | - | - | - | - | - | - |
| Mortgage Paydown | - | - | $11,757 | $14,729 | $15,437 | $16,179 | $16,957 | $17,772 | $18,626 | $19,522 |
| Total | $113,797 | $28,449 | $132,843 | $14,729 | $15,437 | $16,179 | $16,957 | $17,772 | $18,626 | $19,522 |
| Cash Invested | $113,797 | $142,246 | $275,089 | $289,819 | $305,257 | $321,436 | $338,394 | $356,166 | $374,793 | $394,315 |
| Rental Cash Flows | ||||||||||
| Rent and other income | - | - | $21,157 | $26,298 | $27,429 | $28,609 | $29,839 | $31,122 | $32,460 | $33,856 |
| Operating Expenses | - | - | -$10,782 | -$13,199 | -$13,519 | -$13,847 | -$14,185 | -$14,532 | -$14,889 | -$15,255 |
| Mortgage Payment | - | - | -$47,236 | -$56,683 | -$56,683 | -$56,683 | -$56,683 | -$56,683 | -$56,683 | -$56,683 |
| Net Cash Flow | - | - | -$36,861 | -$43,584 | -$42,773 | -$41,922 | -$41,029 | -$40,093 | -$39,112 | -$38,083 |
| Returns | ||||||||||
| Property Price Appreciation | $56,899 | $59,744 | $62,731 | $65,868 | $69,161 | $72,619 | $76,250 | $80,063 | $84,066 | $88,269 |
| Mortgage Paydown | - | - | $11,757 | $14,729 | $15,437 | $16,179 | $16,957 | $17,772 | $18,626 | $19,522 |
| Net Cash Flow | - | - | -$36,861 | -$43,584 | -$42,773 | -$41,922 | -$41,029 | -$40,093 | -$39,112 | -$38,083 |
| Total Return | $56,899 | $59,744 | $37,628 | $37,013 | $41,826 | $46,877 | $52,178 | $57,742 | $63,581 | $69,708 |
| Cumulative Return | $56,899 | $116,643 | $154,272 | $191,286 | $233,112 | $279,989 | $332,168 | $389,910 | $453,491 | $523,200 |
| Investment Metrics | ||||||||||
| Cumulative ROI | 50.0% | 82.0% | 56.1% | 66.0% | 76.4% | 87.1% | 98.2% | 109.5% | 121.0% | 132.7% |
| Cash On Cash | - | - | -13.4% | -15.0% | -14.0% | -13.0% | -12.1% | -11.3% | -10.4% | -9.7% |
-2.54%
Price change (1 year)
44.8%
Price change (5 years)
