1.5 Beds
2 Baths
579 sqft
MULTIMEDIA
| Mortgage | |
|---|---|
| Purchase Price | $ |
| Down Payment % | $171,998 |
| Mortgage Amount | $687,992 |
| Mortgage Payment % | $3,569 |
| 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 | $770 |
| Net Operating Income | $914 |
| Debt Service | |
| Mortgage Payment | $3,569 |
| Net Cash Flow | -$2,655 |
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Investments | ||||||||||
| Deposits | $85,997 | $64,498 | $21,499 | - | - | - | - | - | - | - |
| Closing Costs | - | - | $30,178 | - | - | - | - | - | - | - |
| Mortgage Paydown | - | - | $10,704 | $11,218 | $11,758 | $12,323 | $12,915 | $13,536 | $14,186 | $14,868 |
| Total | $85,997 | $64,498 | $62,381 | $11,218 | $11,758 | $12,323 | $12,915 | $13,536 | $14,186 | $14,868 |
| Cash Invested | $85,997 | $150,495 | $212,876 | $224,095 | $235,853 | $248,176 | $261,092 | $274,628 | $288,815 | $303,684 |
| 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 | - | - | -$9,250 | -$9,478 | -$9,712 | -$9,953 | -$10,202 | -$10,457 | -$10,719 | -$10,989 |
| Mortgage Payment | - | - | -$42,836 | -$42,836 | -$42,836 | -$42,836 | -$42,836 | -$42,836 | -$42,836 | -$42,836 |
| Net Cash Flow | - | - | -$31,867 | -$31,226 | -$30,554 | -$29,849 | -$29,111 | -$28,337 | -$27,526 | -$26,677 |
| Returns | ||||||||||
| Property Price Appreciation | $42,999 | $45,149 | $47,406 | $49,777 | $52,266 | $54,879 | $57,623 | $60,504 | $63,529 | $66,706 |
| Mortgage Paydown | - | - | $10,704 | $11,218 | $11,758 | $12,323 | $12,915 | $13,536 | $14,186 | $14,868 |
| Net Cash Flow | - | - | -$31,867 | -$31,226 | -$30,554 | -$29,849 | -$29,111 | -$28,337 | -$27,526 | -$26,677 |
| Total Return | $42,999 | $45,149 | $26,243 | $29,769 | $33,469 | $37,353 | $41,427 | $45,703 | $50,189 | $54,897 |
| Cumulative Return | $42,999 | $88,148 | $114,392 | $144,162 | $177,632 | $214,985 | $256,412 | $302,116 | $352,306 | $407,203 |
| Investment Metrics | ||||||||||
| Cumulative ROI | 50.0% | 58.6% | 53.7% | 64.3% | 75.3% | 86.6% | 98.2% | 110.0% | 122.0% | 134.1% |
| Cash On Cash | - | - | -15.0% | -13.9% | -13.0% | -12.0% | -11.1% | -10.3% | -9.5% | -8.8% |
6.49%
Price change (1 year)
39.25%
Price change (5 years)
5.5%
Price change (1 year)
20.96%
Price change (5 years)
