$1,092,990
3.5 Beds
2 Baths
1072 sqft
Potential Investment Performance
Cumulative ROI
77.4%
Cumulative Market Appreciation
$301,972
Net Operating Income in Year 5
$27,108
Cash on Cash Return in Year 5
-9.4%
Assumptions
The information below is based on user inputs and general assumptions for informational purposes only. The outputs are not legal, financial, investment, or other advice. Review all fields for accuracy and consult an agent for guidance.
Mortgage Calculator
| Mortgage | |
|---|---|
| Purchase Price | $ |
| Down Payment % | $218,598 |
| Mortgage Amount | $874,392 |
| Mortgage Payment % | $4,536 |
Cash Flow Calculator
monthly
yearly
| Income | |
|---|---|
| Gross Rental Income | $ |
| Vacancy Rate % | $ |
| Other | $ |
| Gross Operating Income | $3,119 |
| Operating Expenses | |
| Management Fees % | $ |
| Property Tax | $ |
| Repair Reserve % | $ |
| Insurance | $ |
| Condo/Strata Fees | $ |
| Total Operating Expenses | $1,323 |
| Net Operating Income | $1,795 |
| Debt Service | |
| Mortgage Payment | $4,536 |
| Net Cash Flow | -$2,740 |
Acquistion Costs
Deposit $218,594
Land Transfer Tax $36,669
Legal Fees $1,500
Adjustments $0
Development Charges $15,000
Down Payment Balance $4
Total Acquisition Costs $271,767
Deposit Schedule
With the Offer $5,000
Deposit @ 30 days $49,649
Deposit @ 90 days $27,324
Deposit @ 210 days $27,324
Deposit @ 420 days $27,324
Deposit @ 1000 days $27,324
Due on Occupancy $54,649
Total Deposit $218,594
Closing Date Jan 1, 2027
Components of Return
Potential Returns
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Investments | ||||||||||
| Deposits | $109,297 | $81,973 | $27,324 | - | - | - | - | - | - | - |
| Closing Costs | - | $53,173 | - | - | - | - | - | - | - | - |
| Mortgage Paydown | - | $3,341 | $13,765 | $14,426 | $15,120 | $15,846 | $16,608 | $17,406 | $18,243 | $19,120 |
| Total | $109,297 | $138,487 | $41,089 | $14,426 | $15,120 | $15,846 | $16,608 | $17,406 | $18,243 | $19,120 |
| Cash Invested | $109,297 | $247,784 | $288,873 | $303,300 | $318,420 | $334,267 | $350,876 | $368,283 | $386,526 | $405,647 |
| Rental Cash Flows | ||||||||||
| Rent and other income | - | $9,358 | $37,836 | $39,463 | $41,160 | $42,930 | $44,776 | $46,701 | $48,710 | $50,804 |
| Operating Expenses | - | -$3,970 | -$15,982 | -$16,382 | -$16,794 | -$17,218 | -$17,654 | -$18,102 | -$18,564 | -$19,039 |
| Mortgage Payment | - | -$13,610 | -$54,442 | -$54,442 | -$54,442 | -$54,442 | -$54,442 | -$54,442 | -$54,442 | -$54,442 |
| Net Cash Flow | - | -$8,222 | -$32,587 | -$31,361 | -$30,075 | -$28,729 | -$27,319 | -$25,843 | -$24,296 | -$22,677 |
| Returns | ||||||||||
| Property Price Appreciation | $54,649 | $57,381 | $60,251 | $63,263 | $66,426 | $69,748 | $73,235 | $76,897 | $80,742 | $84,779 |
| Mortgage Paydown | - | $3,341 | $13,765 | $14,426 | $15,120 | $15,846 | $16,608 | $17,406 | $18,243 | $19,120 |
| Net Cash Flow | - | -$8,222 | -$32,587 | -$31,361 | -$30,075 | -$28,729 | -$27,319 | -$25,843 | -$24,296 | -$22,677 |
| Total Return | $54,649 | $52,500 | $41,428 | $46,329 | $51,471 | $56,865 | $62,524 | $68,461 | $74,689 | $81,222 |
| Cumulative Return | $54,649 | $107,150 | $148,578 | $194,908 | $246,379 | $303,244 | $365,769 | $434,230 | $508,919 | $590,141 |
| Investment Metrics | ||||||||||
| Cumulative ROI | 50.0% | 43.2% | 51.4% | 64.3% | 77.4% | 90.7% | 104.2% | 117.9% | 131.7% | 145.5% |
| Cash On Cash | - | -3.3% | -11.3% | -10.3% | -9.4% | -8.6% | -7.8% | -7.0% | -6.3% | -5.6% |
Market Price Trends
All Properties
-1.48%
Price change (1 year)
26.28%
Price change (5 years)
