$673,990
2.0 Beds
2 Baths
604 sqft
Potential Investment Performance
Cumulative ROI
82.7%
Cumulative Market Appreciation
$186,211
Net Operating Income in Year 5
$11,546
Cash on Cash Return in Year 5
-13.1%
Assumptions
The information below is based on user inputs and general assumptions for informational purposes only. The outputs are not legal, financial, investment, or other advice. Review all fields for accuracy and consult an agent for guidance.
Mortgage Calculator
| Mortgage | |
|---|---|
| Purchase Price | $ |
| Down Payment % | $134,798 |
| Mortgage Amount | $539,192 |
| Mortgage Payment % | $2,797 |
Cash Flow Calculator
monthly
yearly
| Income | |
|---|---|
| Gross Rental Income | $ |
| Vacancy Rate % | $ |
| Other | $ |
| Gross Operating Income | $1,472 |
| Operating Expenses | |
| Management Fees % | $ |
| Property Tax | $ |
| Repair Reserve % | $ |
| Insurance | $ |
| Condo/Strata Fees | $ |
| Total Operating Expenses | $720 |
| Net Operating Income | $751 |
| Debt Service | |
| Mortgage Payment | $2,797 |
| Net Cash Flow | -$2,046 |
Acquistion Costs
Deposit $134,793
Land Transfer Tax $9,954
Legal Fees $1,500
Adjustments $0
Development Charges $15,000
Down Payment Balance $5
Total Acquisition Costs $161,252
Deposit Schedule
With the Offer $5,000
Deposit @ 30 days $11,849
Deposit @ 120 days $16,849
Deposit @ 240 days $16,849
Deposit @ 360 days $16,849
Deposit @ 720 days $16,849
Deposit @ 900 days $16,849
Due on Occupancy $33,699
Total Deposit $134,793
Closing Date Jan 1, 2028
Components of Return
Potential Returns
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Investments | ||||||||||
| Deposits | $67,396 | $16,849 | $50,548 | - | - | - | - | - | - | - |
| Closing Costs | - | - | $26,459 | - | - | - | - | - | - | - |
| Mortgage Paydown | - | - | $2,752 | $8,521 | $8,931 | $9,360 | $9,810 | $10,281 | $10,776 | $11,293 |
| Total | $67,396 | $16,849 | $79,759 | $8,521 | $8,931 | $9,360 | $9,810 | $10,281 | $10,776 | $11,293 |
| Cash Invested | $67,396 | $84,245 | $164,004 | $172,526 | $181,457 | $190,817 | $200,628 | $210,909 | $221,685 | $232,979 |
| Rental Cash Flows | ||||||||||
| Rent and other income | - | - | $5,889 | $17,920 | $18,690 | $19,494 | $20,332 | $21,207 | $22,118 | $23,070 |
| Operating Expenses | - | - | -$2,882 | -$8,718 | -$8,930 | -$9,148 | -$9,373 | -$9,603 | -$9,840 | -$10,084 |
| Mortgage Payment | - | - | -$11,190 | -$33,571 | -$33,571 | -$33,571 | -$33,571 | -$33,571 | -$33,571 | -$33,571 |
| Net Cash Flow | - | - | -$8,184 | -$24,369 | -$23,811 | -$23,225 | -$22,612 | -$21,968 | -$21,293 | -$20,586 |
| Returns | ||||||||||
| Property Price Appreciation | $33,699 | $35,384 | $37,153 | $39,011 | $40,961 | $43,010 | $45,160 | $47,418 | $49,789 | $52,278 |
| Mortgage Paydown | - | - | $2,752 | $8,521 | $8,931 | $9,360 | $9,810 | $10,281 | $10,776 | $11,293 |
| Net Cash Flow | - | - | -$8,184 | -$24,369 | -$23,811 | -$23,225 | -$22,612 | -$21,968 | -$21,293 | -$20,586 |
| Total Return | $33,699 | $35,384 | $31,722 | $23,163 | $26,081 | $29,144 | $32,358 | $35,732 | $39,271 | $42,986 |
| Cumulative Return | $33,699 | $69,083 | $100,806 | $123,969 | $150,051 | $179,195 | $211,554 | $247,286 | $286,558 | $329,545 |
| Investment Metrics | ||||||||||
| Cumulative ROI | 50.0% | 82.0% | 61.5% | 71.9% | 82.7% | 93.9% | 105.4% | 117.2% | 129.3% | 141.4% |
| Cash On Cash | - | - | -5.0% | -14.1% | -13.1% | -12.2% | -11.3% | -10.4% | -9.6% | -8.8% |
