Coveteur - 3 Arbourvale Common - lacroix - St. Catharines, ON, L2T 2Z9
1.0 Beds
1 Bath
1370 sqft
1.0 Beds
1 Bath
1370 sqft
Mortgage | |
---|---|
Purchase Price | $ |
Down Payment % | $ |
Mortgage Amount | $711,920 |
Mortgage Payment % | $3,693 |
Income | |
---|---|
Gross Rental Income | $ |
Vacancy Rate % | $ |
Other | $ |
Gross Operating Income | $2,671 |
Operating Expenses | |
Management Fees % | $ |
Property Tax | $ |
Repair Reserve % | $ |
Insurance | $ |
Condo/Strata Fees | $ |
Total Operating Expenses | $1,413 |
Net Operating Income | $1,257 |
Debt Service | |
Mortgage Payment | $3,693 |
Net Cash Flow | -$2,436 |
Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 | |
---|---|---|---|---|---|---|---|---|---|---|
Investments | ||||||||||
Deposits | $133,484 | - | - | - | - | - | - | - | - | - |
Closing Costs | $75,269 | - | - | - | - | - | - | - | - | - |
Mortgage Paydown | $903 | $11,120 | $11,654 | $12,214 | $12,801 | $13,417 | $14,062 | $14,737 | $15,446 | $16,188 |
Total | $209,656 | $11,120 | $11,654 | $12,214 | $12,801 | $13,417 | $14,062 | $14,737 | $15,446 | $16,188 |
Cash Invested | $209,656 | $220,776 | $232,431 | $244,645 | $257,447 | $270,864 | $284,926 | $299,664 | $315,111 | $331,299 |
Rental Cash Flows | ||||||||||
Rent and other income | $2,671 | $32,172 | $33,556 | $34,999 | $36,504 | $38,073 | $39,711 | $41,418 | $43,199 | $45,057 |
Operating Expenses | -$1,413 | -$17,000 | -$17,409 | -$17,828 | -$18,259 | -$18,702 | -$19,156 | -$19,624 | -$20,104 | -$20,598 |
Mortgage Payment | -$3,693 | -$44,326 | -$44,326 | -$44,326 | -$44,326 | -$44,326 | -$44,326 | -$44,326 | -$44,326 | -$44,326 |
Net Cash Flow | -$2,436 | -$29,154 | -$28,179 | -$27,155 | -$26,081 | -$24,954 | -$23,772 | -$22,532 | -$21,231 | -$19,867 |
Returns | ||||||||||
Property Price Appreciation | $44,495 | $46,719 | $49,055 | $51,508 | $54,083 | $56,788 | $59,627 | $62,608 | $65,739 | $69,026 |
Mortgage Paydown | $903 | $11,120 | $11,654 | $12,214 | $12,801 | $13,417 | $14,062 | $14,737 | $15,446 | $16,188 |
Net Cash Flow | -$2,436 | -$29,154 | -$28,179 | -$27,155 | -$26,081 | -$24,954 | -$23,772 | -$22,532 | -$21,231 | -$19,867 |
Total Return | $42,962 | $28,685 | $32,531 | $36,567 | $40,804 | $45,250 | $49,917 | $54,814 | $59,954 | $65,347 |
Cumulative Return | $42,962 | $71,647 | $104,178 | $140,746 | $181,551 | $226,801 | $276,719 | $331,533 | $391,488 | $456,835 |
Investment Metrics | ||||||||||
Cumulative ROI | 20.5% | 32.5% | 44.8% | 57.5% | 70.5% | 83.7% | 97.1% | 110.6% | 124.2% | 137.9% |
Cash On Cash | -1.2% | -13.2% | -12.1% | -11.1% | -10.1% | -9.2% | -8.3% | -7.5% | -6.7% | -6.0% |
3.0%
Price change (1 year)
42.44%
Price change (5 years)