1.5 Beds
2 Baths
568 sqft
MULTIMEDIA
| Mortgage | |
|---|---|
| Purchase Price | $ |
| Down Payment % | $186,780 |
| Mortgage Amount | $747,120 |
| Mortgage Payment % | $3,876 |
| Income | |
|---|---|
| Gross Rental Income | $ |
| Vacancy Rate % | $ |
| Other | $ |
| Gross Operating Income | $1,652 |
| Operating Expenses | |
| Management Fees % | $ |
| Property Tax | $ |
| Repair Reserve % | $ |
| Insurance | $ |
| Condo/Strata Fees | $ |
| Total Operating Expenses | $778 |
| Net Operating Income | $874 |
| Debt Service | |
| Mortgage Payment | $3,876 |
| Net Cash Flow | -$3,001 |
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Investments | ||||||||||
| Deposits | $46,694 | $93,390 | $46,694 | - | - | - | - | - | - | - |
| Closing Costs | - | - | $46,808 | - | - | - | - | - | - | - |
| Mortgage Paydown | - | - | $10,634 | $12,135 | $12,718 | $13,330 | $13,970 | $14,642 | $15,346 | $16,083 |
| Total | $46,694 | $93,390 | $104,136 | $12,135 | $12,718 | $13,330 | $13,970 | $14,642 | $15,346 | $16,083 |
| Cash Invested | $46,694 | $140,084 | $244,220 | $256,356 | $269,075 | $282,405 | $296,375 | $311,018 | $326,364 | $342,447 |
| Rental Cash Flows | ||||||||||
| Rent and other income | - | - | $18,181 | $20,616 | $21,502 | $22,427 | $23,391 | $24,397 | $25,446 | $26,541 |
| Operating Expenses | - | - | -$8,561 | -$9,549 | -$9,784 | -$10,025 | -$10,274 | -$10,529 | -$10,792 | -$11,062 |
| Mortgage Payment | - | - | -$42,641 | -$46,517 | -$46,517 | -$46,517 | -$46,517 | -$46,517 | -$46,517 | -$46,517 |
| Net Cash Flow | - | - | -$33,020 | -$35,450 | -$34,799 | -$34,116 | -$33,400 | -$32,649 | -$31,863 | -$31,039 |
| Returns | ||||||||||
| Property Price Appreciation | $46,695 | $49,029 | $51,481 | $54,055 | $56,758 | $59,595 | $62,575 | $65,704 | $68,989 | $72,439 |
| Mortgage Paydown | - | - | $10,634 | $12,135 | $12,718 | $13,330 | $13,970 | $14,642 | $15,346 | $16,083 |
| Net Cash Flow | - | - | -$33,020 | -$35,450 | -$34,799 | -$34,116 | -$33,400 | -$32,649 | -$31,863 | -$31,039 |
| Total Return | $46,695 | $49,029 | $29,095 | $30,739 | $34,677 | $38,809 | $43,146 | $47,696 | $52,472 | $57,483 |
| Cumulative Return | $46,695 | $95,724 | $124,819 | $155,559 | $190,237 | $229,047 | $272,193 | $319,890 | $372,362 | $429,846 |
| Investment Metrics | ||||||||||
| Cumulative ROI | 100.0% | 68.3% | 51.1% | 60.7% | 70.7% | 81.1% | 91.8% | 102.9% | 114.1% | 125.5% |
| Cash On Cash | - | - | -13.5% | -13.8% | -12.9% | -12.1% | -11.3% | -10.5% | -9.8% | -9.1% |
4.05%
Price change (1 year)
46.8%
Price change (5 years)
