1.5 Beds
1 Bath
567 sqft
MULTIMEDIA
| Mortgage | |
|---|---|
| Purchase Price | $ |
| Down Payment % | $180,600 |
| Mortgage Amount | $722,400 |
| Mortgage Payment % | $3,748 |
| Income | |
|---|---|
| Gross Rental Income | $ |
| Vacancy Rate % | $ |
| Other | $ |
| Gross Operating Income | $1,649 |
| Operating Expenses | |
| Management Fees % | $ |
| Property Tax | $ |
| Repair Reserve % | $ |
| Insurance | $ |
| Condo/Strata Fees | $ |
| Total Operating Expenses | $769 |
| Net Operating Income | $880 |
| Debt Service | |
| Mortgage Payment | $3,748 |
| Net Cash Flow | -$2,867 |
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Investments | ||||||||||
| Deposits | $45,150 | $99,330 | - | - | - | - | - | - | - | - |
| Closing Costs | - | $81,690 | - | - | - | - | - | - | - | - |
| Mortgage Paydown | - | $8,380 | $11,642 | $12,202 | $12,788 | $13,403 | $14,047 | $14,722 | $15,430 | $16,171 |
| Total | $45,150 | $189,400 | $11,642 | $12,202 | $12,788 | $13,403 | $14,047 | $14,722 | $15,430 | $16,171 |
| Cash Invested | $45,150 | $234,550 | $246,192 | $258,394 | $271,183 | $284,586 | $298,634 | $313,356 | $328,787 | $344,959 |
| Rental Cash Flows | ||||||||||
| Rent and other income | - | $14,849 | $20,438 | $21,317 | $22,233 | $23,189 | $24,186 | $25,226 | $26,311 | $27,443 |
| Operating Expenses | - | -$6,923 | -$9,402 | -$9,633 | -$9,871 | -$10,116 | -$10,368 | -$10,627 | -$10,893 | -$11,167 |
| Mortgage Payment | - | -$33,734 | -$44,978 | -$44,978 | -$44,978 | -$44,978 | -$44,978 | -$44,978 | -$44,978 | -$44,978 |
| Net Cash Flow | - | -$25,808 | -$33,942 | -$33,295 | -$32,616 | -$31,905 | -$31,160 | -$30,379 | -$29,561 | -$28,703 |
| Returns | ||||||||||
| Property Price Appreciation | $45,150 | $47,407 | $49,777 | $52,266 | $54,880 | $57,624 | $60,505 | $63,530 | $66,707 | $70,042 |
| Mortgage Paydown | - | $8,380 | $11,642 | $12,202 | $12,788 | $13,403 | $14,047 | $14,722 | $15,430 | $16,171 |
| Net Cash Flow | - | -$25,808 | -$33,942 | -$33,295 | -$32,616 | -$31,905 | -$31,160 | -$30,379 | -$29,561 | -$28,703 |
| Total Return | $45,150 | $29,979 | $27,477 | $31,173 | $35,051 | $39,121 | $43,392 | $47,873 | $52,576 | $57,510 |
| Cumulative Return | $45,150 | $75,129 | $102,607 | $133,780 | $168,832 | $207,954 | $251,346 | $299,220 | $351,796 | $409,307 |
| Investment Metrics | ||||||||||
| Cumulative ROI | 100.0% | 32.0% | 41.7% | 51.8% | 62.3% | 73.1% | 84.2% | 95.5% | 107.0% | 118.7% |
| Cash On Cash | - | -11.0% | -13.8% | -12.9% | -12.0% | -11.2% | -10.4% | -9.7% | -9.0% | -8.3% |
