3.0 Beds
2 Baths
862 sqft
MULTIMEDIA
| Mortgage | |
|---|---|
| Purchase Price | $ |
| Down Payment % | $160,000 |
| Mortgage Amount | $640,000 |
| Mortgage Payment % | $3,320 |
| Income | |
|---|---|
| Gross Rental Income | $ |
| Vacancy Rate % | $ |
| Other | $ |
| Gross Operating Income | $2,508 |
| Operating Expenses | |
| Management Fees % | $ |
| Property Tax | $ |
| Repair Reserve % | $ |
| Insurance | $ |
| Condo/Strata Fees | $ |
| Total Operating Expenses | $967 |
| Net Operating Income | $1,541 |
| Debt Service | |
| Mortgage Payment | $3,320 |
| Net Cash Flow | -$1,779 |
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Investments | ||||||||||
| Deposits | $80,000 | - | $40,000 | - | - | - | - | - | - | - |
| Closing Costs | - | - | $68,975 | - | - | - | - | - | - | - |
| Mortgage Paydown | - | - | $5,751 | $10,234 | $10,726 | $11,241 | $11,781 | $12,348 | $12,941 | $13,563 |
| Total | $80,000 | $0 | $114,726 | $10,234 | $10,726 | $11,241 | $11,781 | $12,348 | $12,941 | $13,563 |
| Cash Invested | $80,000 | $80,000 | $194,726 | $204,960 | $215,687 | $226,928 | $238,710 | $251,058 | $264,000 | $277,564 |
| Rental Cash Flows | ||||||||||
| Rent and other income | - | - | $17,558 | $30,856 | $32,182 | $33,566 | $35,010 | $36,515 | $38,085 | $39,723 |
| Operating Expenses | - | - | -$6,770 | -$11,779 | -$12,080 | -$12,390 | -$12,710 | -$13,039 | -$13,377 | -$13,726 |
| Mortgage Payment | - | - | -$23,244 | -$39,848 | -$39,848 | -$39,848 | -$39,848 | -$39,848 | -$39,848 | -$39,848 |
| Net Cash Flow | - | - | -$12,456 | -$20,771 | -$19,745 | -$18,672 | -$17,548 | -$16,371 | -$15,140 | -$13,851 |
| Returns | ||||||||||
| Property Price Appreciation | $40,000 | $41,999 | $44,100 | $46,305 | $48,620 | $51,051 | $53,603 | $56,284 | $59,098 | $62,053 |
| Mortgage Paydown | - | - | $5,751 | $10,234 | $10,726 | $11,241 | $11,781 | $12,348 | $12,941 | $13,563 |
| Net Cash Flow | - | - | -$12,456 | -$20,771 | -$19,745 | -$18,672 | -$17,548 | -$16,371 | -$15,140 | -$13,851 |
| Total Return | $40,000 | $41,999 | $37,395 | $35,767 | $39,600 | $43,620 | $47,837 | $52,260 | $56,899 | $61,765 |
| Cumulative Return | $40,000 | $82,000 | $119,395 | $155,163 | $194,764 | $238,384 | $286,221 | $338,482 | $395,381 | $457,147 |
| Investment Metrics | ||||||||||
| Cumulative ROI | 50.0% | 102.5% | 61.3% | 75.7% | 90.3% | 105.0% | 119.9% | 134.8% | 149.8% | 164.7% |
| Cash On Cash | - | - | -6.4% | -10.1% | -9.2% | -8.2% | -7.4% | -6.5% | -5.7% | -5.0% |
2.66%
Price change (1 year)
37.85%
Price change (5 years)
