$837,000
2 Beds
2 Baths
693 sqft
Potential Investment Performance
Cumulative ROI
68.5%
Cumulative Market Appreciation
$231,247
Net Operating Income in Year 5
$14,027
Cash on Cash Return in Year 5
-12.1%
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 % | $167,400 |
Mortgage Amount | $669,600 |
Mortgage Payment % | $3,474 |
Cash Flow Calculator
monthly
yearly
Income | |
---|---|
Gross Rental Income | $ |
Vacancy Rate % | $ |
Other | $ |
Gross Operating Income | $1,689 |
Operating Expenses | |
Management Fees % | $ |
Property Tax | $ |
Repair Reserve % | $ |
Insurance | $ |
Condo/Strata Fees | $ |
Total Operating Expenses | $766 |
Net Operating Income | $922 |
Debt Service | |
Mortgage Payment | $3,474 |
Net Cash Flow | -$2,551 |
Acquistion Costs
Deposit $50,220
Land Transfer Tax $13,215
Legal Fees $1,500
Adjustments $0
Development Charges $15,000
Down Payment Balance $117,180
Total Acquisition Costs $197,115
Deposit Schedule
With the Offer $10,000
Deposit @ 30 days -$1,630
Deposit @ 60 days $8,370
Deposit @ 90 days $8,370
Deposit @ 120 days $8,370
Deposit @ 150 days $8,370
Due on Occupancy $8,370
Total Deposit $50,220
Closing Date Oct 1, 2026
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 | $41,850 | $8,370 | - | - | - | - | - | - | - | - |
Closing Costs | - | $146,895 | - | - | - | - | - | - | - | - |
Mortgage Paydown | - | $6,891 | $10,749 | $11,266 | $11,807 | $12,375 | $12,969 | $13,593 | $14,246 | $14,931 |
Total | $41,850 | $162,156 | $10,749 | $11,266 | $11,807 | $12,375 | $12,969 | $13,593 | $14,246 | $14,931 |
Cash Invested | $41,850 | $204,006 | $214,755 | $226,021 | $237,829 | $250,204 | $263,174 | $276,767 | $291,014 | $305,945 |
Rental Cash Flows | ||||||||||
Rent and other income | - | $13,513 | $20,851 | $21,747 | $22,683 | $23,658 | $24,675 | $25,736 | $26,843 | $27,997 |
Operating Expenses | - | -$6,134 | -$9,353 | -$9,585 | -$9,822 | -$10,067 | -$10,319 | -$10,577 | -$10,844 | -$11,118 |
Mortgage Payment | - | -$27,794 | -$41,691 | -$41,691 | -$41,691 | -$41,691 | -$41,691 | -$41,691 | -$41,691 | -$41,691 |
Net Cash Flow | - | -$20,415 | -$30,193 | -$29,528 | -$28,831 | -$28,100 | -$27,334 | -$26,532 | -$25,691 | -$24,811 |
Returns | ||||||||||
Property Price Appreciation | $41,850 | $43,942 | $46,139 | $48,446 | $50,868 | $53,412 | $56,083 | $58,887 | $61,831 | $64,923 |
Mortgage Paydown | - | $6,891 | $10,749 | $11,266 | $11,807 | $12,375 | $12,969 | $13,593 | $14,246 | $14,931 |
Net Cash Flow | - | -$20,415 | -$30,193 | -$29,528 | -$28,831 | -$28,100 | -$27,334 | -$26,532 | -$25,691 | -$24,811 |
Total Return | $41,850 | $30,417 | $26,695 | $30,184 | $33,845 | $37,687 | $41,718 | $45,948 | $50,386 | $55,043 |
Cumulative Return | $41,850 | $72,267 | $98,963 | $129,147 | $162,993 | $200,680 | $242,398 | $288,346 | $338,732 | $393,775 |
Investment Metrics | ||||||||||
Cumulative ROI | 100.0% | 35.4% | 46.1% | 57.1% | 68.5% | 80.2% | 92.1% | 104.2% | 116.4% | 128.7% |
Cash On Cash | - | -10.0% | -14.1% | -13.1% | -12.1% | -11.2% | -10.4% | -9.6% | -8.8% | -8.1% |