2.5 Beds
2 Baths
1064 sqft
MULTIMEDIA
| Mortgage | |
|---|---|
| Purchase Price | $ |
| Down Payment % | $299,000 |
| Mortgage Amount | $1,196,000 |
| Mortgage Payment % | $6,205 |
| Income | |
|---|---|
| Gross Rental Income | $ |
| Vacancy Rate % | $ |
| Other | $ |
| Gross Operating Income | $3,096 |
| Operating Expenses | |
| Management Fees % | $ |
| Property Tax | $ |
| Repair Reserve % | $ |
| Insurance | $ |
| Condo/Strata Fees | $ |
| Total Operating Expenses | $1,394 |
| Net Operating Income | $1,701 |
| Debt Service | |
| Mortgage Payment | $6,205 |
| Net Cash Flow | -$4,503 |
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Investments | ||||||||||
| Deposits | $149,500 | $149,500 | - | - | - | - | - | - | - | - |
| Closing Costs | - | - | - | $42,875 | - | - | - | - | - | - |
| Mortgage Paydown | - | - | - | $15,446 | $19,350 | $20,280 | $21,255 | $22,277 | $23,348 | $24,470 |
| Total | $149,500 | $149,500 | $0 | $58,321 | $19,350 | $20,280 | $21,255 | $22,277 | $23,348 | $24,470 |
| Cash Invested | $149,500 | $299,000 | $299,000 | $357,321 | $376,671 | $396,952 | $418,208 | $440,485 | $463,834 | $488,304 |
| Rental Cash Flows | ||||||||||
| Rent and other income | - | - | - | $30,962 | $38,486 | $40,141 | $41,867 | $43,667 | $45,545 | $47,503 |
| Operating Expenses | - | - | - | -$13,944 | -$17,078 | -$17,501 | -$17,937 | -$18,385 | -$18,846 | -$19,320 |
| Mortgage Payment | - | - | - | -$62,055 | -$74,466 | -$74,466 | -$74,466 | -$74,466 | -$74,466 | -$74,466 |
| Net Cash Flow | - | - | - | -$45,037 | -$53,058 | -$51,827 | -$50,536 | -$49,184 | -$47,767 | -$46,283 |
| Returns | ||||||||||
| Property Price Appreciation | $74,750 | $78,487 | $82,411 | $86,532 | $90,859 | $95,402 | $100,172 | $105,180 | $110,439 | $115,961 |
| Mortgage Paydown | - | - | - | $15,446 | $19,350 | $20,280 | $21,255 | $22,277 | $23,348 | $24,470 |
| Net Cash Flow | - | - | - | -$45,037 | -$53,058 | -$51,827 | -$50,536 | -$49,184 | -$47,767 | -$46,283 |
| Total Return | $74,750 | $78,487 | $82,411 | $56,941 | $57,151 | $63,855 | $70,891 | $78,273 | $86,020 | $94,148 |
| Cumulative Return | $74,750 | $153,237 | $235,649 | $292,590 | $349,741 | $413,597 | $484,488 | $562,762 | $648,782 | $742,930 |
| Investment Metrics | ||||||||||
| Cumulative ROI | 50.0% | 51.3% | 78.8% | 81.9% | 92.9% | 104.2% | 115.8% | 127.8% | 139.9% | 152.1% |
| Cash On Cash | - | - | - | -12.6% | -14.1% | -13.1% | -12.1% | -11.2% | -10.3% | -9.5% |
-5.08%
Price change (1 year)
12.13%
Price change (5 years)
-5.79%
Price change (1 year)
17.36%
Price change (5 years)
