gaultier_a-3 Arbourvale Common, St. Catharines, ON, L2T 2Z9
St. Catharines ON, L2T 2Z9
2.0 Beds
2 Baths
1430 sqft
St. Catharines ON, L2T 2Z9
Mortgage | |
---|---|
Purchase Price | $ |
Down Payment % | $236,350 |
Mortgage Amount | $945,400 |
Mortgage Payment % | $4,905 |
Income | |
---|---|
Gross Rental Income | $ |
Vacancy Rate % | $ |
Other | $ |
Gross Operating Income | $3,485 |
Operating Expenses | |
Management Fees % | $ |
Property Tax | $ |
Repair Reserve % | $ |
Insurance | $ |
Condo/Strata Fees | $ |
Total Operating Expenses | $1,603 |
Net Operating Income | $1,882 |
Debt Service | |
Mortgage Payment | $4,905 |
Net Cash Flow | -$3,023 |
Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 | |
---|---|---|---|---|---|---|---|---|---|---|
Investments | ||||||||||
Deposits | $177,260 | - | - | - | - | - | - | - | - | - |
Closing Costs | $95,700 | - | - | - | - | - | - | - | - | - |
Mortgage Paydown | $7,268 | $15,058 | $15,782 | $16,541 | $17,336 | $18,169 | $19,042 | $19,957 | $20,917 | $21,922 |
Total | $280,228 | $15,058 | $15,782 | $16,541 | $17,336 | $18,169 | $19,042 | $19,957 | $20,917 | $21,922 |
Cash Invested | $280,228 | $295,287 | $311,069 | $327,610 | $344,946 | $363,116 | $382,158 | $402,116 | $423,034 | $444,956 |
Rental Cash Flows | ||||||||||
Rent and other income | $20,913 | $42,726 | $44,564 | $46,480 | $48,478 | $50,563 | $52,737 | $55,005 | $57,370 | $59,837 |
Operating Expenses | -$9,620 | -$19,478 | -$19,958 | -$20,452 | -$20,960 | -$21,482 | -$22,019 | -$22,571 | -$23,139 | -$23,724 |
Mortgage Payment | -$29,431 | -$58,863 | -$58,863 | -$58,863 | -$58,863 | -$58,863 | -$58,863 | -$58,863 | -$58,863 | -$58,863 |
Net Cash Flow | -$18,138 | -$35,614 | -$34,257 | -$32,835 | -$31,344 | -$29,782 | -$28,144 | -$26,429 | -$24,632 | -$22,750 |
Returns | ||||||||||
Property Price Appreciation | $59,087 | $62,041 | $65,143 | $68,401 | $71,821 | $75,412 | $79,182 | $83,142 | $87,299 | $91,664 |
Mortgage Paydown | $7,268 | $15,058 | $15,782 | $16,541 | $17,336 | $18,169 | $19,042 | $19,957 | $20,917 | $21,922 |
Net Cash Flow | -$18,138 | -$35,614 | -$34,257 | -$32,835 | -$31,344 | -$29,782 | -$28,144 | -$26,429 | -$24,632 | -$22,750 |
Total Return | $48,217 | $41,485 | $46,668 | $52,106 | $57,812 | $63,799 | $70,080 | $76,670 | $83,583 | $90,836 |
Cumulative Return | $48,217 | $89,702 | $136,371 | $188,478 | $246,291 | $310,090 | $380,171 | $456,841 | $540,425 | $631,262 |
Investment Metrics | ||||||||||
Cumulative ROI | 17.2% | 30.4% | 43.8% | 57.5% | 71.4% | 85.4% | 99.5% | 113.6% | 127.7% | 141.9% |
Cash On Cash | -6.5% | -12.1% | -11.0% | -10.0% | -9.1% | -8.2% | -7.4% | -6.6% | -5.8% | -5.1% |
-2.31%
Price change (1 year)
40.42%
Price change (5 years)