3.0 Beds
3 Baths
1227 sqft
MULTIMEDIA
| Mortgage | |
|---|---|
| Purchase Price | $ |
| Down Payment % | $241,180 |
| Mortgage Amount | $964,720 |
| Mortgage Payment % | $5,005 |
| Income | |
|---|---|
| Gross Rental Income | $ |
| Vacancy Rate % | $ |
| Other | $ |
| Gross Operating Income | $3,570 |
| Operating Expenses | |
| Management Fees % | $ |
| Property Tax | $ |
| Repair Reserve % | $ |
| Insurance | $ |
| Condo/Strata Fees | $ |
| Total Operating Expenses | $1,466 |
| Net Operating Income | $2,103 |
| Debt Service | |
| Mortgage Payment | $5,005 |
| Net Cash Flow | -$2,901 |
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Investments | ||||||||||
| Deposits | $150,737 | $30,147 | - | - | - | - | - | - | - | - |
| Closing Costs | - | $97,389 | - | - | - | - | - | - | - | - |
| Mortgage Paydown | - | $12,459 | $15,608 | $16,359 | $17,145 | $17,969 | $18,833 | $19,738 | $20,686 | $21,681 |
| Total | $150,737 | $139,995 | $15,608 | $16,359 | $17,145 | $17,969 | $18,833 | $19,738 | $20,686 | $21,681 |
| Cash Invested | $150,737 | $290,732 | $306,340 | $322,700 | $339,845 | $357,814 | $376,647 | $396,386 | $417,073 | $438,754 |
| Rental Cash Flows | ||||||||||
| Rent and other income | - | $35,705 | $44,382 | $46,290 | $48,281 | $50,357 | $52,522 | $54,781 | $57,136 | $59,593 |
| Operating Expenses | - | -$14,666 | -$17,969 | -$18,423 | -$18,890 | -$19,371 | -$19,866 | -$20,375 | -$20,900 | -$21,440 |
| Mortgage Payment | - | -$50,055 | -$60,066 | -$60,066 | -$60,066 | -$60,066 | -$60,066 | -$60,066 | -$60,066 | -$60,066 |
| Net Cash Flow | - | -$29,016 | -$33,653 | -$32,199 | -$30,675 | -$29,080 | -$27,410 | -$25,661 | -$23,829 | -$21,913 |
| Returns | ||||||||||
| Property Price Appreciation | $60,295 | $63,309 | $66,475 | $69,798 | $73,288 | $76,953 | $80,801 | $84,841 | $89,083 | $93,537 |
| Mortgage Paydown | - | $12,459 | $15,608 | $16,359 | $17,145 | $17,969 | $18,833 | $19,738 | $20,686 | $21,681 |
| Net Cash Flow | - | -$29,016 | -$33,653 | -$32,199 | -$30,675 | -$29,080 | -$27,410 | -$25,661 | -$23,829 | -$21,913 |
| Total Return | $60,295 | $46,752 | $48,430 | $53,958 | $59,758 | $65,842 | $72,223 | $78,918 | $85,940 | $93,305 |
| Cumulative Return | $60,295 | $107,047 | $155,478 | $209,437 | $269,195 | $335,037 | $407,261 | $486,179 | $572,120 | $665,425 |
| Investment Metrics | ||||||||||
| Cumulative ROI | 40.0% | 36.8% | 50.8% | 64.9% | 79.2% | 93.6% | 108.1% | 122.7% | 137.2% | 151.7% |
| Cash On Cash | - | -10.0% | -11.0% | -10.0% | -9.0% | -8.1% | -7.3% | -6.5% | -5.7% | -5.0% |
-5.32%
Price change (1 year)
22.93%
Price change (5 years)
0.69%
Price change (1 year)
36.56%
Price change (5 years)
