620_c3i2-3006 William Cutmore Blvd, Oakville, ON, L6H 7G1
Oakville ON, L6H 7G1
2 Beds
2 Baths
780 sqft
Oakville ON, L6H 7G1
Mortgage | |
---|---|
Purchase Price | $ |
Down Payment % | $179,798 |
Mortgage Amount | $719,192 |
Mortgage Payment % | $3,731 |
Income | |
---|---|
Gross Rental Income | $ |
Vacancy Rate % | $ |
Other | $ |
Gross Operating Income | $1,901 |
Operating Expenses | |
Management Fees % | $ |
Property Tax | $ |
Repair Reserve % | $ |
Insurance | $ |
Condo/Strata Fees | $ |
Total Operating Expenses | $906 |
Net Operating Income | $994 |
Debt Service | |
Mortgage Payment | $3,731 |
Net Cash Flow | -$2,736 |
Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 | |
---|---|---|---|---|---|---|---|---|---|---|
Investments | ||||||||||
Deposits | $134,846 | - | - | - | - | - | - | - | - | - |
Closing Costs | - | $75,906 | - | - | - | - | - | - | - | - |
Mortgage Paydown | - | $11,189 | $11,727 | $12,291 | $12,882 | $13,501 | $14,150 | $14,830 | $15,543 | $16,290 |
Total | $134,846 | $87,095 | $11,727 | $12,291 | $12,882 | $13,501 | $14,150 | $14,830 | $15,543 | $16,290 |
Cash Invested | $134,846 | $221,941 | $233,669 | $245,960 | $258,842 | $272,344 | $286,494 | $301,324 | $316,867 | $333,158 |
Rental Cash Flows | ||||||||||
Rent and other income | - | $22,815 | $23,796 | $24,819 | $25,886 | $26,999 | $28,160 | $29,371 | $30,634 | $31,951 |
Operating Expenses | - | -$10,878 | -$11,143 | -$11,417 | -$11,698 | -$11,987 | -$12,284 | -$12,589 | -$12,904 | -$13,227 |
Mortgage Payment | - | -$44,779 | -$44,779 | -$44,779 | -$44,779 | -$44,779 | -$44,779 | -$44,779 | -$44,779 | -$44,779 |
Net Cash Flow | - | -$32,842 | -$32,127 | -$31,377 | -$30,591 | -$29,766 | -$28,902 | -$27,997 | -$27,048 | -$26,054 |
Returns | ||||||||||
Property Price Appreciation | $44,949 | $47,196 | $49,556 | $52,034 | $54,636 | $57,368 | $60,236 | $63,248 | $66,410 | $69,731 |
Mortgage Paydown | - | $11,189 | $11,727 | $12,291 | $12,882 | $13,501 | $14,150 | $14,830 | $15,543 | $16,290 |
Net Cash Flow | - | -$32,842 | -$32,127 | -$31,377 | -$30,591 | -$29,766 | -$28,902 | -$27,997 | -$27,048 | -$26,054 |
Total Return | $44,949 | $25,544 | $29,157 | $32,948 | $36,927 | $41,102 | $45,483 | $50,081 | $54,905 | $59,967 |
Cumulative Return | $44,949 | $70,494 | $99,651 | $132,600 | $169,528 | $210,630 | $256,114 | $306,195 | $361,101 | $421,068 |
Investment Metrics | ||||||||||
Cumulative ROI | 33.3% | 31.8% | 42.6% | 53.9% | 65.5% | 77.3% | 89.4% | 101.6% | 114.0% | 126.4% |
Cash On Cash | - | -14.8% | -13.7% | -12.8% | -11.8% | -10.9% | -10.1% | -9.3% | -8.5% | -7.8% |
2.6%
Price change (1 year)
41.7%
Price change (5 years)