3.0 Beds
2 Baths
949 sqft
MULTIMEDIA
| Mortgage | |
|---|---|
| Purchase Price | $ |
| Down Payment % | $180,198 |
| Mortgage Amount | $720,792 |
| Mortgage Payment % | $3,739 |
| Income | |
|---|---|
| Gross Rental Income | $ |
| Vacancy Rate % | $ |
| Other | $ |
| Gross Operating Income | $2,761 |
| Operating Expenses | |
| Management Fees % | $ |
| Property Tax | $ |
| Repair Reserve % | $ |
| Insurance | $ |
| Condo/Strata Fees | $ |
| Total Operating Expenses | $1,088 |
| Net Operating Income | $1,673 |
| Debt Service | |
| Mortgage Payment | $3,739 |
| Net Cash Flow | -$2,066 |
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Investments | ||||||||||
| Deposits | $135,146 | - | - | - | - | - | - | - | - | - |
| Closing Costs | $76,046 | - | - | - | - | - | - | - | - | - |
| Mortgage Paydown | $914 | $11,258 | $11,799 | $12,366 | $12,961 | $13,584 | $14,237 | $14,921 | $15,638 | $16,390 |
| Total | $212,106 | $11,258 | $11,799 | $12,366 | $12,961 | $13,584 | $14,237 | $14,921 | $15,638 | $16,390 |
| Cash Invested | $212,106 | $223,365 | $235,165 | $247,532 | $260,493 | $274,077 | $288,315 | $303,236 | $318,875 | $335,265 |
| Rental Cash Flows | ||||||||||
| Rent and other income | $2,761 | $33,257 | $34,687 | $36,179 | $37,735 | $39,357 | $41,050 | $42,815 | $44,656 | $46,576 |
| Operating Expenses | -$1,088 | -$13,090 | -$13,423 | -$13,766 | -$14,118 | -$14,481 | -$14,855 | -$15,239 | -$15,635 | -$16,043 |
| Mortgage Payment | -$3,739 | -$44,878 | -$44,878 | -$44,878 | -$44,878 | -$44,878 | -$44,878 | -$44,878 | -$44,878 | -$44,878 |
| Net Cash Flow | -$2,066 | -$24,711 | -$23,614 | -$22,465 | -$21,262 | -$20,002 | -$18,683 | -$17,303 | -$15,858 | -$14,345 |
| Returns | ||||||||||
| Property Price Appreciation | $45,049 | $47,301 | $49,667 | $52,150 | $54,757 | $57,495 | $60,370 | $63,389 | $66,558 | $69,886 |
| Mortgage Paydown | $914 | $11,258 | $11,799 | $12,366 | $12,961 | $13,584 | $14,237 | $14,921 | $15,638 | $16,390 |
| Net Cash Flow | -$2,066 | -$24,711 | -$23,614 | -$22,465 | -$21,262 | -$20,002 | -$18,683 | -$17,303 | -$15,858 | -$14,345 |
| Total Return | $43,897 | $33,849 | $37,852 | $42,052 | $46,457 | $51,077 | $55,924 | $61,007 | $66,339 | $71,931 |
| Cumulative Return | $43,897 | $77,746 | $115,598 | $157,651 | $204,108 | $255,186 | $311,110 | $372,118 | $438,457 | $510,388 |
| Investment Metrics | ||||||||||
| Cumulative ROI | 20.7% | 34.8% | 49.2% | 63.7% | 78.4% | 93.1% | 107.9% | 122.7% | 137.5% | 152.2% |
| Cash On Cash | -1.0% | -11.1% | -10.0% | -9.1% | -8.2% | -7.3% | -6.5% | -5.7% | -5.0% | -4.3% |
6.55%
Price change (1 year)
65.97%
Price change (5 years)
6.23%
Price change (1 year)
65.4%
Price change (5 years)
