2.0 Beds
2 Baths
690 sqft
MULTIMEDIA
| Mortgage | |
|---|---|
| Purchase Price | $ |
| Down Payment % | $140,000 |
| Mortgage Amount | $560,000 |
| Mortgage Payment % | $2,905 |
| Income | |
|---|---|
| Gross Rental Income | $ |
| Vacancy Rate % | $ |
| Other | $ |
| Gross Operating Income | $1,681 |
| Operating Expenses | |
| Management Fees % | $ |
| Property Tax | $ |
| Repair Reserve % | $ |
| Insurance | $ |
| Condo/Strata Fees | $ |
| Total Operating Expenses | $758 |
| Net Operating Income | $923 |
| Debt Service | |
| Mortgage Payment | $2,905 |
| Net Cash Flow | -$1,981 |
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Investments | ||||||||||
| Deposits | $70,000 | - | $35,000 | - | - | - | - | - | - | - |
| Closing Costs | - | - | $61,975 | - | - | - | - | - | - | - |
| Mortgage Paydown | - | - | $5,032 | $8,954 | $9,385 | $9,836 | $10,309 | $10,804 | $11,323 | $11,868 |
| Total | $70,000 | $0 | $102,007 | $8,954 | $9,385 | $9,836 | $10,309 | $10,804 | $11,323 | $11,868 |
| Cash Invested | $70,000 | $70,000 | $172,007 | $180,962 | $190,348 | $200,184 | $210,493 | $221,298 | $232,622 | $244,490 |
| Rental Cash Flows | ||||||||||
| Rent and other income | - | - | $11,773 | $20,688 | $21,578 | $22,506 | $23,474 | $24,483 | $25,536 | $26,634 |
| Operating Expenses | - | - | -$5,306 | -$9,227 | -$9,456 | -$9,691 | -$9,932 | -$10,181 | -$10,436 | -$10,699 |
| Mortgage Payment | - | - | -$20,339 | -$34,867 | -$34,867 | -$34,867 | -$34,867 | -$34,867 | -$34,867 | -$34,867 |
| Net Cash Flow | - | - | -$13,872 | -$23,406 | -$22,745 | -$22,052 | -$21,326 | -$20,565 | -$19,767 | -$18,932 |
| Returns | ||||||||||
| Property Price Appreciation | $35,000 | $36,749 | $38,587 | $40,516 | $42,542 | $44,669 | $46,903 | $49,248 | $51,710 | $54,296 |
| Mortgage Paydown | - | - | $5,032 | $8,954 | $9,385 | $9,836 | $10,309 | $10,804 | $11,323 | $11,868 |
| Net Cash Flow | - | - | -$13,872 | -$23,406 | -$22,745 | -$22,052 | -$21,326 | -$20,565 | -$19,767 | -$18,932 |
| Total Return | $35,000 | $36,749 | $29,747 | $26,065 | $29,182 | $32,454 | $35,886 | $39,488 | $43,266 | $47,231 |
| Cumulative Return | $35,000 | $71,750 | $101,497 | $127,563 | $156,746 | $189,200 | $225,086 | $264,574 | $307,841 | $355,073 |
| Investment Metrics | ||||||||||
| Cumulative ROI | 50.0% | 102.5% | 59.0% | 70.5% | 82.3% | 94.5% | 106.9% | 119.6% | 132.3% | 145.2% |
| Cash On Cash | - | - | -8.1% | -12.9% | -11.9% | -11.0% | -10.1% | -9.3% | -8.5% | -7.7% |
-0.87%
Price change (1 year)
41.48%
Price change (5 years)
