2.0 Beds
2 Baths
655 sqft
MULTIMEDIA
| Mortgage | |
|---|---|
| Purchase Price | $ |
| Down Payment % | $159,980 |
| Mortgage Amount | $639,920 |
| Mortgage Payment % | $3,320 |
| Income | |
|---|---|
| Gross Rental Income | $ |
| Vacancy Rate % | $ |
| Other | $ |
| Gross Operating Income | $1,596 |
| Operating Expenses | |
| Management Fees % | $ |
| Property Tax | $ |
| Repair Reserve % | $ |
| Insurance | $ |
| Condo/Strata Fees | $ |
| Total Operating Expenses | $745 |
| Net Operating Income | $850 |
| Debt Service | |
| Mortgage Payment | $3,320 |
| Net Cash Flow | -$2,469 |
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Investments | ||||||||||
| Deposits | $39,995 | $39,995 | - | - | - | - | - | - | - | - |
| Closing Costs | - | $121,436 | - | - | - | - | - | - | - | - |
| Mortgage Paydown | - | $5,751 | $10,232 | $10,724 | $11,240 | $11,780 | $12,346 | $12,940 | $13,562 | $14,213 |
| Total | $39,995 | $167,182 | $10,232 | $10,724 | $11,240 | $11,780 | $12,346 | $12,940 | $13,562 | $14,213 |
| Cash Invested | $39,995 | $207,177 | $217,409 | $228,134 | $239,374 | $251,155 | $263,501 | $276,441 | $290,004 | $304,217 |
| Rental Cash Flows | ||||||||||
| Rent and other income | - | $11,175 | $19,639 | $20,483 | $21,364 | $22,283 | $23,241 | $24,240 | $25,283 | $26,370 |
| Operating Expenses | - | -$5,221 | -$9,079 | -$9,302 | -$9,532 | -$9,768 | -$10,010 | -$10,260 | -$10,516 | -$10,780 |
| Mortgage Payment | - | -$23,241 | -$39,843 | -$39,843 | -$39,843 | -$39,843 | -$39,843 | -$39,843 | -$39,843 | -$39,843 |
| Net Cash Flow | - | -$17,287 | -$29,283 | -$28,662 | -$28,010 | -$27,328 | -$26,612 | -$25,862 | -$25,077 | -$24,253 |
| Returns | ||||||||||
| Property Price Appreciation | $39,995 | $41,994 | $44,094 | $46,299 | $48,614 | $51,044 | $53,597 | $56,276 | $59,090 | $62,045 |
| Mortgage Paydown | - | $5,751 | $10,232 | $10,724 | $11,240 | $11,780 | $12,346 | $12,940 | $13,562 | $14,213 |
| Net Cash Flow | - | -$17,287 | -$29,283 | -$28,662 | -$28,010 | -$27,328 | -$26,612 | -$25,862 | -$25,077 | -$24,253 |
| Total Return | $39,995 | $30,458 | $25,044 | $28,361 | $31,843 | $35,497 | $39,331 | $43,354 | $47,575 | $52,005 |
| Cumulative Return | $39,995 | $70,453 | $95,497 | $123,859 | $155,702 | $191,199 | $230,530 | $273,885 | $321,460 | $373,466 |
| Investment Metrics | ||||||||||
| Cumulative ROI | 100.0% | 34.0% | 43.9% | 54.3% | 65.0% | 76.1% | 87.5% | 99.1% | 110.8% | 122.8% |
| Cash On Cash | - | -8.3% | -13.5% | -12.6% | -11.7% | -10.9% | -10.1% | -9.4% | -8.6% | -8.0% |
-7.77%
Price change (1 year)
-4.96%
Price change (5 years)
6.9%
Price change (1 year)
15.7%
Price change (5 years)
