1.0 Beds
1 Bath
490 sqft
Oakville ON, L6H 7G1
| Mortgage | |
|---|---|
| Purchase Price | $ |
| Down Payment % | $100,000 |
| Mortgage Amount | $400,000 |
| Mortgage Payment % | $2,075 |
| Income | |
|---|---|
| Gross Rental Income | $ |
| Vacancy Rate % | $ |
| Other | $ |
| Gross Operating Income | $955 |
| Operating Expenses | |
| Management Fees % | $ |
| Property Tax | $ |
| Repair Reserve % | $ |
| Insurance | $ |
| Condo/Strata Fees | $ |
| Total Operating Expenses | $517 |
| Net Operating Income | $438 |
| Debt Service | |
| Mortgage Payment | $2,075 |
| Net Cash Flow | -$1,636 |
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Investments | ||||||||||
| Deposits | $50,000 | - | $25,000 | - | - | - | - | - | - | - |
| Closing Costs | - | - | $47,975 | - | - | - | - | - | - | - |
| Mortgage Paydown | - | - | $3,594 | $6,396 | $6,703 | $7,025 | $7,363 | $7,717 | $8,088 | $8,477 |
| Total | $50,000 | $0 | $76,569 | $6,396 | $6,703 | $7,025 | $7,363 | $7,717 | $8,088 | $8,477 |
| Cash Invested | $50,000 | $50,000 | $126,569 | $132,966 | $139,669 | $146,695 | $154,059 | $161,777 | $169,865 | $178,343 |
| Rental Cash Flows | ||||||||||
| Rent and other income | - | - | $6,688 | $11,753 | $12,259 | $12,786 | $13,335 | $13,909 | $14,507 | $15,131 |
| Operating Expenses | - | - | -$3,619 | -$6,290 | -$6,441 | -$6,596 | -$6,755 | -$6,918 | -$7,086 | -$7,259 |
| Mortgage Payment | - | - | -$14,528 | -$24,905 | -$24,905 | -$24,905 | -$24,905 | -$24,905 | -$24,905 | -$24,905 |
| Net Cash Flow | - | - | -$11,458 | -$19,442 | -$19,087 | -$18,715 | -$18,324 | -$17,914 | -$17,484 | -$17,032 |
| Returns | ||||||||||
| Property Price Appreciation | $25,000 | $26,249 | $27,562 | $28,940 | $30,387 | $31,907 | $33,502 | $35,177 | $36,936 | $38,783 |
| Mortgage Paydown | - | - | $3,594 | $6,396 | $6,703 | $7,025 | $7,363 | $7,717 | $8,088 | $8,477 |
| Net Cash Flow | - | - | -$11,458 | -$19,442 | -$19,087 | -$18,715 | -$18,324 | -$17,914 | -$17,484 | -$17,032 |
| Total Return | $25,000 | $26,249 | $19,698 | $15,894 | $18,003 | $20,217 | $22,541 | $24,980 | $27,540 | $30,227 |
| Cumulative Return | $25,000 | $51,250 | $70,948 | $86,843 | $104,847 | $125,065 | $147,607 | $172,587 | $200,128 | $230,355 |
| Investment Metrics | ||||||||||
| Cumulative ROI | 50.0% | 102.5% | 56.1% | 65.3% | 75.1% | 85.3% | 95.8% | 106.7% | 117.8% | 129.2% |
| Cash On Cash | - | - | -9.1% | -14.6% | -13.7% | -12.8% | -11.9% | -11.1% | -10.3% | -9.6% |
2.04%
Price change (1 year)
47.85%
Price change (5 years)
