2.0 Beds
1 Bath
609 sqft
| Mortgage | |
|---|---|
| Purchase Price | $ |
| Down Payment % | $263,980 |
| Mortgage Amount | $1,055,920 |
| Mortgage Payment % | $5,478 |
| Income | |
|---|---|
| Gross Rental Income | $ |
| Vacancy Rate % | $ |
| Other | $ |
| Gross Operating Income | $1,484 |
| Operating Expenses | |
| Management Fees % | $ |
| Property Tax | $ |
| Repair Reserve % | $ |
| Insurance | $ |
| Condo/Strata Fees | $ |
| Total Operating Expenses | $995 |
| Net Operating Income | $488 |
| Debt Service | |
| Mortgage Payment | $5,478 |
| Net Cash Flow | -$4,990 |
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Investments | ||||||||||
| Deposits | $131,990 | $32,997 | - | $32,997 | $65,995 | - | - | - | - | - |
| Closing Costs | - | - | - | - | $62,246 | - | - | - | - | - |
| Mortgage Paydown | - | - | - | - | $1,339 | $16,493 | $17,286 | $18,116 | $18,987 | $19,900 |
| Total | $131,990 | $32,997 | $0 | $32,997 | $129,580 | $16,493 | $17,286 | $18,116 | $18,987 | $19,900 |
| Cash Invested | $131,990 | $164,987 | $164,987 | $197,984 | $327,564 | $344,058 | $361,344 | $379,461 | $398,448 | $418,349 |
| Rental Cash Flows | ||||||||||
| Rent and other income | - | - | - | - | $1,484 | $17,877 | $18,645 | $19,447 | $20,283 | $21,156 |
| Operating Expenses | - | - | - | - | -$995 | -$11,973 | -$12,250 | -$12,535 | -$12,827 | -$13,126 |
| Mortgage Payment | - | - | - | - | -$5,478 | -$65,744 | -$65,744 | -$65,744 | -$65,744 | -$65,744 |
| Net Cash Flow | - | - | - | - | -$4,990 | -$59,841 | -$59,349 | -$58,832 | -$58,288 | -$57,715 |
| Returns | ||||||||||
| Property Price Appreciation | $65,995 | $69,294 | $72,759 | $76,397 | $80,217 | $84,228 | $88,439 | $92,861 | $97,504 | $102,379 |
| Mortgage Paydown | - | - | - | - | $1,339 | $16,493 | $17,286 | $18,116 | $18,987 | $19,900 |
| Net Cash Flow | - | - | - | - | -$4,990 | -$59,841 | -$59,349 | -$58,832 | -$58,288 | -$57,715 |
| Total Return | $65,995 | $69,294 | $72,759 | $76,397 | $76,566 | $40,880 | $46,375 | $52,145 | $58,204 | $64,564 |
| Cumulative Return | $65,995 | $135,289 | $208,049 | $284,446 | $361,013 | $401,894 | $448,270 | $500,416 | $558,620 | $623,184 |
| Investment Metrics | ||||||||||
| Cumulative ROI | 50.0% | 82.0% | 126.1% | 143.7% | 110.2% | 116.8% | 124.1% | 131.9% | 140.2% | 149.0% |
| Cash On Cash | - | - | - | - | -1.5% | -17.4% | -16.4% | -15.5% | -14.6% | -13.8% |
