2.0 Beds
2 Baths
812 sqft
MULTIMEDIA
| Mortgage | |
|---|---|
| Purchase Price | $ |
| Down Payment % | $165,180 |
| Mortgage Amount | $660,720 |
| Mortgage Payment % | $3,428 |
| Income | |
|---|---|
| Gross Rental Income | $ |
| Vacancy Rate % | $ |
| Other | $ |
| Gross Operating Income | $1,979 |
| Operating Expenses | |
| Management Fees % | $ |
| Property Tax | $ |
| Repair Reserve % | $ |
| Insurance | $ |
| Condo/Strata Fees | $ |
| Total Operating Expenses | $940 |
| Net Operating Income | $1,038 |
| Debt Service | |
| Mortgage Payment | $3,428 |
| Net Cash Flow | -$2,389 |
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Investments | ||||||||||
| Deposits | $103,237 | $20,647 | - | - | - | - | - | - | - | - |
| Closing Costs | - | $70,789 | - | - | - | - | - | - | - | - |
| Mortgage Paydown | - | $8,533 | $10,690 | $11,204 | $11,742 | $12,306 | $12,898 | $13,518 | $14,168 | $14,849 |
| Total | $103,237 | $99,969 | $10,690 | $11,204 | $11,742 | $12,306 | $12,898 | $13,518 | $14,168 | $14,849 |
| Cash Invested | $103,237 | $203,206 | $213,896 | $225,100 | $236,842 | $249,149 | $262,048 | $275,566 | $289,734 | $304,583 |
| Rental Cash Flows | ||||||||||
| Rent and other income | - | $19,792 | $24,602 | $25,659 | $26,763 | $27,914 | $29,114 | $30,366 | $31,672 | $33,034 |
| Operating Expenses | - | -$9,408 | -$11,520 | -$11,803 | -$12,093 | -$12,392 | -$12,699 | -$13,015 | -$13,340 | -$13,674 |
| Mortgage Payment | - | -$34,281 | -$41,138 | -$41,138 | -$41,138 | -$41,138 | -$41,138 | -$41,138 | -$41,138 | -$41,138 |
| Net Cash Flow | - | -$23,898 | -$28,056 | -$27,281 | -$26,468 | -$25,616 | -$24,723 | -$23,787 | -$22,806 | -$21,778 |
| Returns | ||||||||||
| Property Price Appreciation | $41,295 | $43,359 | $45,527 | $47,804 | $50,194 | $52,704 | $55,339 | $58,106 | $61,011 | $64,062 |
| Mortgage Paydown | - | $8,533 | $10,690 | $11,204 | $11,742 | $12,306 | $12,898 | $13,518 | $14,168 | $14,849 |
| Net Cash Flow | - | -$23,898 | -$28,056 | -$27,281 | -$26,468 | -$25,616 | -$24,723 | -$23,787 | -$22,806 | -$21,778 |
| Total Return | $41,295 | $27,994 | $28,161 | $31,726 | $35,468 | $39,394 | $43,514 | $47,837 | $52,373 | $57,132 |
| Cumulative Return | $41,295 | $69,289 | $97,450 | $129,177 | $164,645 | $204,039 | $247,554 | $295,391 | $347,764 | $404,897 |
| Investment Metrics | ||||||||||
| Cumulative ROI | 40.0% | 34.1% | 45.6% | 57.4% | 69.5% | 81.9% | 94.5% | 107.2% | 120.0% | 132.9% |
| Cash On Cash | - | -11.8% | -13.1% | -12.1% | -11.2% | -10.3% | -9.4% | -8.6% | -7.9% | -7.2% |
