3.0 Beds
2 Baths
955 sqft
MULTIMEDIA
| Mortgage | |
|---|---|
| Purchase Price | $ |
| Down Payment % | $176,798 |
| Mortgage Amount | $707,192 |
| Mortgage Payment % | $3,669 |
| Income | |
|---|---|
| Gross Rental Income | $ |
| Vacancy Rate % | $ |
| Other | $ |
| Gross Operating Income | $2,779 |
| Operating Expenses | |
| Management Fees % | $ |
| Property Tax | $ |
| Repair Reserve % | $ |
| Insurance | $ |
| Condo/Strata Fees | $ |
| Total Operating Expenses | $1,090 |
| Net Operating Income | $1,688 |
| Debt Service | |
| Mortgage Payment | $3,669 |
| Net Cash Flow | -$1,980 |
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Investments | ||||||||||
| Deposits | $132,596 | - | - | - | - | - | - | - | - | - |
| Closing Costs | $74,856 | - | - | - | - | - | - | - | - | - |
| Mortgage Paydown | $897 | $11,046 | $11,577 | $12,133 | $12,716 | $13,328 | $13,968 | $14,640 | $15,343 | $16,081 |
| Total | $208,349 | $11,046 | $11,577 | $12,133 | $12,716 | $13,328 | $13,968 | $14,640 | $15,343 | $16,081 |
| Cash Invested | $208,349 | $219,395 | $230,972 | $243,106 | $255,823 | $269,151 | $283,119 | $297,759 | $313,103 | $329,184 |
| Rental Cash Flows | ||||||||||
| Rent and other income | $2,779 | $33,468 | $34,907 | $36,408 | $37,973 | $39,606 | $41,309 | $43,086 | $44,938 | $46,871 |
| Operating Expenses | -$1,090 | -$13,108 | -$13,441 | -$13,785 | -$14,138 | -$14,502 | -$14,877 | -$15,262 | -$15,659 | -$16,069 |
| Mortgage Payment | -$3,669 | -$44,031 | -$44,031 | -$44,031 | -$44,031 | -$44,031 | -$44,031 | -$44,031 | -$44,031 | -$44,031 |
| Net Cash Flow | -$1,980 | -$23,672 | -$22,566 | -$21,408 | -$20,196 | -$18,927 | -$17,599 | -$16,208 | -$14,752 | -$13,229 |
| Returns | ||||||||||
| Property Price Appreciation | $44,199 | $46,409 | $48,729 | $51,166 | $53,724 | $56,411 | $59,231 | $62,193 | $65,302 | $68,567 |
| Mortgage Paydown | $897 | $11,046 | $11,577 | $12,133 | $12,716 | $13,328 | $13,968 | $14,640 | $15,343 | $16,081 |
| Net Cash Flow | -$1,980 | -$23,672 | -$22,566 | -$21,408 | -$20,196 | -$18,927 | -$17,599 | -$16,208 | -$14,752 | -$13,229 |
| Total Return | $43,116 | $33,783 | $37,740 | $41,891 | $46,244 | $50,811 | $55,601 | $60,624 | $65,893 | $71,419 |
| Cumulative Return | $43,116 | $76,900 | $114,640 | $156,532 | $202,776 | $253,588 | $309,189 | $369,814 | $435,707 | $507,126 |
| Investment Metrics | ||||||||||
| Cumulative ROI | 20.7% | 35.1% | 49.6% | 64.4% | 79.3% | 94.2% | 109.2% | 124.2% | 139.2% | 154.1% |
| Cash On Cash | -1.0% | -10.8% | -9.8% | -8.8% | -7.9% | -7.0% | -6.2% | -5.4% | -4.7% | -4.0% |
4.0%
Price change (1 year)
70.11%
Price change (5 years)
4.0%
Price change (1 year)
70.11%
Price change (5 years)
