3.0 Beds
2 Baths
963 sqft
MULTIMEDIA
| Mortgage | |
|---|---|
| Purchase Price | $ |
| Down Payment % | $220,180 |
| Mortgage Amount | $880,720 |
| Mortgage Payment % | $4,569 |
| Income | |
|---|---|
| Gross Rental Income | $ |
| Vacancy Rate % | $ |
| Other | $ |
| Gross Operating Income | $2,802 |
| Operating Expenses | |
| Management Fees % | $ |
| Property Tax | $ |
| Repair Reserve % | $ |
| Insurance | $ |
| Condo/Strata Fees | $ |
| Total Operating Expenses | $1,151 |
| Net Operating Income | $1,651 |
| Debt Service | |
| Mortgage Payment | $4,569 |
| Net Cash Flow | -$2,918 |
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Investments | ||||||||||
| Deposits | $110,090 | $110,090 | - | - | - | - | - | - | - | - |
| Closing Costs | $34,993 | - | - | - | - | - | - | - | - | - |
| Mortgage Paydown | $3,365 | $13,864 | $14,531 | $15,229 | $15,961 | $16,728 | $17,532 | $18,375 | $19,258 | $20,184 |
| Total | $148,448 | $123,954 | $14,531 | $15,229 | $15,961 | $16,728 | $17,532 | $18,375 | $19,258 | $20,184 |
| Cash Invested | $148,448 | $272,403 | $286,934 | $302,164 | $318,125 | $334,854 | $352,387 | $370,763 | $390,022 | $410,206 |
| Rental Cash Flows | ||||||||||
| Rent and other income | $8,406 | $33,989 | $35,451 | $36,975 | $38,565 | $40,223 | $41,953 | $43,757 | $45,638 | $47,601 |
| Operating Expenses | -$3,453 | -$13,902 | -$14,253 | -$14,614 | -$14,985 | -$15,367 | -$15,760 | -$16,165 | -$16,582 | -$17,011 |
| Mortgage Payment | -$13,709 | -$54,836 | -$54,836 | -$54,836 | -$54,836 | -$54,836 | -$54,836 | -$54,836 | -$54,836 | -$54,836 |
| Net Cash Flow | -$8,756 | -$34,749 | -$33,638 | -$32,475 | -$31,256 | -$29,980 | -$28,643 | -$27,244 | -$25,779 | -$24,246 |
| Returns | ||||||||||
| Property Price Appreciation | $55,045 | $57,797 | $60,687 | $63,721 | $66,907 | $70,252 | $73,765 | $77,453 | $81,326 | $85,392 |
| Mortgage Paydown | $3,365 | $13,864 | $14,531 | $15,229 | $15,961 | $16,728 | $17,532 | $18,375 | $19,258 | $20,184 |
| Net Cash Flow | -$8,756 | -$34,749 | -$33,638 | -$32,475 | -$31,256 | -$29,980 | -$28,643 | -$27,244 | -$25,779 | -$24,246 |
| Total Return | $49,654 | $36,912 | $41,579 | $46,475 | $51,612 | $57,001 | $62,654 | $68,584 | $74,805 | $81,331 |
| Cumulative Return | $49,654 | $86,566 | $128,146 | $174,622 | $226,235 | $283,236 | $345,891 | $414,476 | $489,282 | $570,613 |
| Investment Metrics | ||||||||||
| Cumulative ROI | 33.4% | 31.8% | 44.7% | 57.8% | 71.1% | 84.6% | 98.2% | 111.8% | 125.4% | 139.1% |
| Cash On Cash | -5.9% | -12.8% | -11.7% | -10.7% | -9.8% | -9.0% | -8.1% | -7.3% | -6.6% | -5.9% |
11.25%
Price change (1 year)
93.51%
Price change (5 years)
11.25%
Price change (1 year)
93.51%
Price change (5 years)
