2.5 Beds
2 Baths
859 sqft
MULTIMEDIA
| Mortgage | |
|---|---|
| Purchase Price | $ |
| Down Payment % | $199,980 |
| Mortgage Amount | $799,920 |
| Mortgage Payment % | $4,150 |
| Income | |
|---|---|
| Gross Rental Income | $ |
| Vacancy Rate % | $ |
| Other | $ |
| Gross Operating Income | $2,499 |
| Operating Expenses | |
| Management Fees % | $ |
| Property Tax | $ |
| Repair Reserve % | $ |
| Insurance | $ |
| Condo/Strata Fees | $ |
| Total Operating Expenses | $1,004 |
| Net Operating Income | $1,494 |
| Debt Service | |
| Mortgage Payment | $4,150 |
| Net Cash Flow | -$2,655 |
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Investments | ||||||||||
| Deposits | $49,995 | $49,995 | - | - | - | - | - | - | - | - |
| Closing Costs | - | $149,436 | - | - | - | - | - | - | - | - |
| Mortgage Paydown | - | $7,189 | $12,791 | $13,406 | $14,050 | $14,725 | $15,433 | $16,175 | $16,952 | $17,767 |
| Total | $49,995 | $206,620 | $12,791 | $13,406 | $14,050 | $14,725 | $15,433 | $16,175 | $16,952 | $17,767 |
| Cash Invested | $49,995 | $256,615 | $269,406 | $282,812 | $296,863 | $311,589 | $327,022 | $343,198 | $360,151 | $377,919 |
| Rental Cash Flows | ||||||||||
| Rent and other income | - | $17,497 | $30,748 | $32,070 | $33,449 | $34,888 | $36,388 | $37,953 | $39,585 | $41,287 |
| Operating Expenses | - | -$7,034 | -$12,237 | -$12,547 | -$12,866 | -$13,195 | -$13,533 | -$13,882 | -$14,240 | -$14,610 |
| Mortgage Payment | - | -$29,053 | -$49,805 | -$49,805 | -$49,805 | -$49,805 | -$49,805 | -$49,805 | -$49,805 | -$49,805 |
| Net Cash Flow | - | -$18,589 | -$31,293 | -$30,281 | -$29,222 | -$28,112 | -$26,950 | -$25,734 | -$24,461 | -$23,128 |
| Returns | ||||||||||
| Property Price Appreciation | $49,995 | $52,494 | $55,119 | $57,875 | $60,769 | $63,807 | $66,998 | $70,347 | $73,865 | $77,558 |
| Mortgage Paydown | - | $7,189 | $12,791 | $13,406 | $14,050 | $14,725 | $15,433 | $16,175 | $16,952 | $17,767 |
| Net Cash Flow | - | -$18,589 | -$31,293 | -$30,281 | -$29,222 | -$28,112 | -$26,950 | -$25,734 | -$24,461 | -$23,128 |
| Total Return | $49,995 | $41,094 | $36,617 | $40,999 | $45,597 | $50,420 | $55,480 | $60,789 | $66,357 | $72,198 |
| Cumulative Return | $49,995 | $91,089 | $127,706 | $168,705 | $214,303 | $264,724 | $320,205 | $380,994 | $447,351 | $519,549 |
| Investment Metrics | ||||||||||
| Cumulative ROI | 100.0% | 35.5% | 47.4% | 59.7% | 72.2% | 85.0% | 97.9% | 111.0% | 124.2% | 137.5% |
| Cash On Cash | - | -7.2% | -11.6% | -10.7% | -9.8% | -9.0% | -8.2% | -7.5% | -6.8% | -6.1% |
-7.77%
Price change (1 year)
-4.96%
Price change (5 years)
6.9%
Price change (1 year)
15.7%
Price change (5 years)
