1.0 Beds
2 Baths
663 sqft
MULTIMEDIA
| Mortgage | |
|---|---|
| Purchase Price | $ |
| Down Payment % | $151,980 |
| Mortgage Amount | $607,920 |
| Mortgage Payment % | $3,154 |
| Income | |
|---|---|
| Gross Rental Income | $ |
| Vacancy Rate % | $ |
| Other | $ |
| Gross Operating Income | $1,292 |
| Operating Expenses | |
| Management Fees % | $ |
| Property Tax | $ |
| Repair Reserve % | $ |
| Insurance | $ |
| Condo/Strata Fees | $ |
| Total Operating Expenses | $732 |
| Net Operating Income | $560 |
| Debt Service | |
| Mortgage Payment | $3,154 |
| Net Cash Flow | -$2,594 |
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Investments | ||||||||||
| Deposits | $75,990 | $75,990 | - | - | - | - | - | - | - | - |
| Closing Costs | $28,173 | - | - | - | - | - | - | - | - | - |
| Mortgage Paydown | $2,323 | $9,570 | $10,030 | $10,512 | $11,017 | $11,547 | $12,102 | $12,683 | $13,293 | $13,932 |
| Total | $106,486 | $85,560 | $10,030 | $10,512 | $11,017 | $11,547 | $12,102 | $12,683 | $13,293 | $13,932 |
| Cash Invested | $106,486 | $192,046 | $202,076 | $212,588 | $223,606 | $235,153 | $247,255 | $259,939 | $273,232 | $287,165 |
| Rental Cash Flows | ||||||||||
| Rent and other income | $3,878 | $15,680 | $16,355 | $17,058 | $17,792 | $18,557 | $19,355 | $20,187 | $21,055 | $21,960 |
| Operating Expenses | -$2,197 | -$8,844 | -$9,054 | -$9,270 | -$9,491 | -$9,719 | -$9,953 | -$10,193 | -$10,439 | -$10,693 |
| Mortgage Payment | -$9,462 | -$37,850 | -$37,850 | -$37,850 | -$37,850 | -$37,850 | -$37,850 | -$37,850 | -$37,850 | -$37,850 |
| Net Cash Flow | -$7,782 | -$31,014 | -$30,549 | -$30,062 | -$29,550 | -$29,013 | -$28,448 | -$27,856 | -$27,235 | -$26,583 |
| Returns | ||||||||||
| Property Price Appreciation | $37,995 | $39,894 | $41,889 | $43,983 | $46,183 | $48,492 | $50,916 | $53,462 | $56,135 | $58,942 |
| Mortgage Paydown | $2,323 | $9,570 | $10,030 | $10,512 | $11,017 | $11,547 | $12,102 | $12,683 | $13,293 | $13,932 |
| Net Cash Flow | -$7,782 | -$31,014 | -$30,549 | -$30,062 | -$29,550 | -$29,013 | -$28,448 | -$27,856 | -$27,235 | -$26,583 |
| Total Return | $32,536 | $18,450 | $21,369 | $24,433 | $27,650 | $31,026 | $34,570 | $38,289 | $42,193 | $46,291 |
| Cumulative Return | $32,536 | $50,986 | $72,356 | $96,790 | $124,440 | $155,467 | $190,037 | $228,327 | $270,520 | $316,812 |
| Investment Metrics | ||||||||||
| Cumulative ROI | 30.6% | 26.5% | 35.8% | 45.5% | 55.7% | 66.1% | 76.9% | 87.8% | 99.0% | 110.3% |
| Cash On Cash | -7.3% | -16.1% | -15.1% | -14.1% | -13.2% | -12.3% | -11.5% | -10.7% | -10.0% | -9.3% |
-0.69%
Price change (1 year)
27.49%
Price change (5 years)
6.13%
Price change (1 year)
42.68%
Price change (5 years)
