1.0 Beds
2 Baths
689 sqft
MULTIMEDIA
| Mortgage | |
|---|---|
| Purchase Price | $ |
| Down Payment % | $157,980 |
| Mortgage Amount | $631,920 |
| Mortgage Payment % | $3,278 |
| Income | |
|---|---|
| Gross Rental Income | $ |
| Vacancy Rate % | $ |
| Other | $ |
| Gross Operating Income | $1,343 |
| Operating Expenses | |
| Management Fees % | $ |
| Property Tax | $ |
| Repair Reserve % | $ |
| Insurance | $ |
| Condo/Strata Fees | $ |
| Total Operating Expenses | $761 |
| Net Operating Income | $581 |
| Debt Service | |
| Mortgage Payment | $3,278 |
| Net Cash Flow | -$2,697 |
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Investments | ||||||||||
| Deposits | $78,990 | $78,990 | - | - | - | - | - | - | - | - |
| Closing Costs | $28,773 | - | - | - | - | - | - | - | - | - |
| Mortgage Paydown | $2,414 | $9,948 | $10,426 | $10,927 | $11,452 | $12,002 | $12,579 | $13,184 | $13,818 | $14,482 |
| Total | $110,177 | $88,938 | $10,426 | $10,927 | $11,452 | $12,002 | $12,579 | $13,184 | $13,818 | $14,482 |
| Cash Invested | $110,177 | $199,115 | $209,542 | $220,469 | $231,922 | $243,925 | $256,504 | $269,689 | $283,507 | $297,990 |
| Rental Cash Flows | ||||||||||
| Rent and other income | $4,030 | $16,295 | $16,996 | $17,727 | $18,489 | $19,284 | $20,114 | $20,978 | $21,881 | $22,821 |
| Operating Expenses | -$2,285 | -$9,198 | -$9,416 | -$9,641 | -$9,871 | -$10,108 | -$10,351 | -$10,600 | -$10,857 | -$11,121 |
| Mortgage Payment | -$9,836 | -$39,345 | -$39,345 | -$39,345 | -$39,345 | -$39,345 | -$39,345 | -$39,345 | -$39,345 | -$39,345 |
| Net Cash Flow | -$8,091 | -$32,247 | -$31,765 | -$31,258 | -$30,726 | -$30,168 | -$29,582 | -$28,967 | -$28,321 | -$27,644 |
| Returns | ||||||||||
| Property Price Appreciation | $39,495 | $41,469 | $43,543 | $45,720 | $48,006 | $50,406 | $52,927 | $55,573 | $58,352 | $61,269 |
| Mortgage Paydown | $2,414 | $9,948 | $10,426 | $10,927 | $11,452 | $12,002 | $12,579 | $13,184 | $13,818 | $14,482 |
| Net Cash Flow | -$8,091 | -$32,247 | -$31,765 | -$31,258 | -$30,726 | -$30,168 | -$29,582 | -$28,967 | -$28,321 | -$27,644 |
| Total Return | $33,818 | $19,170 | $22,204 | $25,388 | $28,732 | $32,241 | $35,924 | $39,790 | $43,848 | $48,107 |
| Cumulative Return | $33,818 | $52,988 | $75,193 | $100,581 | $129,314 | $161,555 | $197,479 | $237,270 | $281,119 | $329,226 |
| Investment Metrics | ||||||||||
| Cumulative ROI | 30.7% | 26.6% | 35.9% | 45.6% | 55.8% | 66.2% | 77.0% | 88.0% | 99.2% | 110.5% |
| Cash On Cash | -7.3% | -16.2% | -15.2% | -14.2% | -13.2% | -12.4% | -11.5% | -10.7% | -10.0% | -9.3% |
