1.0 Beds
1 Bath
430 sqft
| Mortgage | |
|---|---|
| Purchase Price | $ |
| Down Payment % | $180,780 |
| Mortgage Amount | $723,120 |
| Mortgage Payment % | $3,751 |
| Income | |
|---|---|
| Gross Rental Income | $ |
| Vacancy Rate % | $ |
| Other | $ |
| Gross Operating Income | $834 |
| Operating Expenses | |
| Management Fees % | $ |
| Property Tax | $ |
| Repair Reserve % | $ |
| Insurance | $ |
| Condo/Strata Fees | $ |
| Total Operating Expenses | $599 |
| Net Operating Income | $235 |
| Debt Service | |
| Mortgage Payment | $3,751 |
| Net Cash Flow | -$3,516 |
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Investments | ||||||||||
| Deposits | $45,194 | - | $135,584 | - | - | - | - | - | - | - |
| Closing Costs | - | - | $45,608 | - | - | - | - | - | - | - |
| Mortgage Paydown | - | - | $8,388 | $11,654 | $12,214 | $12,801 | $13,416 | $14,061 | $14,737 | $15,445 |
| Total | $45,194 | $0 | $189,580 | $11,654 | $12,214 | $12,801 | $13,416 | $14,061 | $14,737 | $15,445 |
| Cash Invested | $45,194 | $45,194 | $234,774 | $246,428 | $258,642 | $271,444 | $284,860 | $298,922 | $313,659 | $329,105 |
| Rental Cash Flows | ||||||||||
| Rent and other income | - | - | $7,507 | $10,333 | $10,777 | $11,241 | $11,724 | $12,228 | $12,754 | $13,302 |
| Operating Expenses | - | - | -$5,391 | -$7,313 | -$7,481 | -$7,653 | -$7,831 | -$8,012 | -$8,199 | -$8,390 |
| Mortgage Payment | - | - | -$33,767 | -$45,023 | -$45,023 | -$45,023 | -$45,023 | -$45,023 | -$45,023 | -$45,023 |
| Net Cash Flow | - | - | -$31,651 | -$42,003 | -$41,727 | -$41,436 | -$41,130 | -$40,807 | -$40,468 | -$40,111 |
| Returns | ||||||||||
| Property Price Appreciation | $45,195 | $47,454 | $49,827 | $52,318 | $54,934 | $57,681 | $60,565 | $63,593 | $66,773 | $70,112 |
| Mortgage Paydown | - | - | $8,388 | $11,654 | $12,214 | $12,801 | $13,416 | $14,061 | $14,737 | $15,445 |
| Net Cash Flow | - | - | -$31,651 | -$42,003 | -$41,727 | -$41,436 | -$41,130 | -$40,807 | -$40,468 | -$40,111 |
| Total Return | $45,195 | $47,454 | $26,564 | $21,969 | $25,421 | $29,046 | $32,851 | $36,847 | $41,042 | $45,446 |
| Cumulative Return | $45,195 | $92,649 | $119,213 | $141,183 | $166,605 | $195,651 | $228,503 | $265,350 | $306,393 | $351,840 |
| Investment Metrics | ||||||||||
| Cumulative ROI | 100.0% | 205.0% | 50.8% | 57.3% | 64.4% | 72.1% | 80.2% | 88.8% | 97.7% | 106.9% |
| Cash On Cash | - | - | -13.5% | -17.0% | -16.1% | -15.3% | -14.4% | -13.7% | -12.9% | -12.2% |
