2.5 Beds
2 Baths
880 sqft
Milton ON, L9T 2X5
| Mortgage | |
|---|---|
| Purchase Price | $ |
| Down Payment % | $173,980 |
| Mortgage Amount | $695,920 |
| Mortgage Payment % | $3,610 |
| Income | |
|---|---|
| Gross Rental Income | $ |
| Vacancy Rate % | $ |
| Other | $ |
| Gross Operating Income | $2,560 |
| Operating Expenses | |
| Management Fees % | $ |
| Property Tax | $ |
| Repair Reserve % | $ |
| Insurance | $ |
| Condo/Strata Fees | $ |
| Total Operating Expenses | $1,053 |
| Net Operating Income | $1,507 |
| Debt Service | |
| Mortgage Payment | $3,610 |
| Net Cash Flow | -$2,103 |
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Investments | ||||||||||
| Deposits | $108,737 | $21,747 | - | - | - | - | - | - | - | - |
| Closing Costs | - | $73,869 | - | - | - | - | - | - | - | - |
| Mortgage Paydown | - | $9,905 | $11,303 | $11,847 | $12,416 | $13,013 | $13,638 | $14,294 | $14,981 | $15,701 |
| Total | $108,737 | $105,521 | $11,303 | $11,847 | $12,416 | $13,013 | $13,638 | $14,294 | $14,981 | $15,701 |
| Cash Invested | $108,737 | $214,258 | $225,562 | $237,409 | $249,826 | $262,839 | $276,478 | $290,773 | $305,754 | $321,456 |
| Rental Cash Flows | ||||||||||
| Rent and other income | - | $28,168 | $31,940 | $33,314 | $34,746 | $36,240 | $37,799 | $39,424 | $41,119 | $42,888 |
| Operating Expenses | - | -$11,583 | -$12,927 | -$13,254 | -$13,590 | -$13,936 | -$14,292 | -$14,659 | -$15,036 | -$15,425 |
| Mortgage Payment | - | -$39,719 | -$43,330 | -$43,330 | -$43,330 | -$43,330 | -$43,330 | -$43,330 | -$43,330 | -$43,330 |
| Net Cash Flow | - | -$23,133 | -$24,316 | -$23,270 | -$22,173 | -$21,025 | -$19,823 | -$18,564 | -$17,246 | -$15,867 |
| Returns | ||||||||||
| Property Price Appreciation | $43,495 | $45,669 | $47,953 | $50,350 | $52,868 | $55,511 | $58,287 | $61,201 | $64,261 | $67,475 |
| Mortgage Paydown | - | $9,905 | $11,303 | $11,847 | $12,416 | $13,013 | $13,638 | $14,294 | $14,981 | $15,701 |
| Net Cash Flow | - | -$23,133 | -$24,316 | -$23,270 | -$22,173 | -$21,025 | -$19,823 | -$18,564 | -$17,246 | -$15,867 |
| Total Return | $43,495 | $32,442 | $34,940 | $38,927 | $43,111 | $47,499 | $52,102 | $56,931 | $61,996 | $67,309 |
| Cumulative Return | $43,495 | $75,937 | $110,877 | $149,805 | $192,916 | $240,415 | $292,518 | $349,450 | $411,446 | $478,756 |
| Investment Metrics | ||||||||||
| Cumulative ROI | 40.0% | 35.4% | 49.2% | 63.1% | 77.2% | 91.5% | 105.8% | 120.2% | 134.6% | 148.9% |
| Cash On Cash | - | -10.8% | -10.8% | -9.8% | -8.9% | -8.0% | -7.2% | -6.4% | -5.6% | -4.9% |
7.19%
Price change (1 year)
54.4%
Price change (5 years)
7.06%
Price change (1 year)
54.39%
Price change (5 years)
