2.0 Beds
2 Baths
789 sqft
MULTIMEDIA
| Mortgage | |
|---|---|
| Purchase Price | $ |
| Down Payment % | $179,197 |
| Mortgage Amount | $716,793 |
| Mortgage Payment % | $3,719 |
| Income | |
|---|---|
| Gross Rental Income | $ |
| Vacancy Rate % | $ |
| Other | $ |
| Gross Operating Income | $1,913 |
| Operating Expenses | |
| Management Fees % | $ |
| Property Tax | $ |
| Repair Reserve % | $ |
| Insurance | $ |
| Condo/Strata Fees | $ |
| Total Operating Expenses | $945 |
| Net Operating Income | $967 |
| Debt Service | |
| Mortgage Payment | $3,719 |
| Net Cash Flow | -$2,751 |
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Investments | ||||||||||
| Deposits | $89,598 | - | $89,599 | - | - | - | - | - | - | - |
| Closing Costs | - | - | $45,289 | - | - | - | - | - | - | - |
| Mortgage Paydown | - | - | $9,257 | $11,597 | $12,154 | $12,739 | $13,351 | $13,993 | $14,665 | $15,370 |
| Total | $89,598 | $0 | $144,145 | $11,597 | $12,154 | $12,739 | $13,351 | $13,993 | $14,665 | $15,370 |
| Cash Invested | $89,598 | $89,598 | $233,743 | $245,340 | $257,495 | $270,234 | $283,585 | $297,579 | $312,244 | $327,615 |
| Rental Cash Flows | ||||||||||
| Rent and other income | - | - | $19,133 | $23,782 | $24,805 | $25,871 | $26,984 | $28,144 | $29,354 | $30,617 |
| Operating Expenses | - | - | -$9,459 | -$11,581 | -$11,863 | -$12,153 | -$12,452 | -$12,758 | -$13,073 | -$13,398 |
| Mortgage Payment | - | - | -$37,191 | -$44,629 | -$44,629 | -$44,629 | -$44,629 | -$44,629 | -$44,629 | -$44,629 |
| Net Cash Flow | - | - | -$27,517 | -$32,428 | -$31,688 | -$30,911 | -$30,097 | -$29,243 | -$28,348 | -$27,410 |
| Returns | ||||||||||
| Property Price Appreciation | $44,799 | $47,039 | $49,391 | $51,861 | $54,454 | $57,176 | $60,035 | $63,037 | $66,189 | $69,498 |
| Mortgage Paydown | - | - | $9,257 | $11,597 | $12,154 | $12,739 | $13,351 | $13,993 | $14,665 | $15,370 |
| Net Cash Flow | - | - | -$27,517 | -$32,428 | -$31,688 | -$30,911 | -$30,097 | -$29,243 | -$28,348 | -$27,410 |
| Total Return | $44,799 | $47,039 | $31,131 | $31,030 | $34,920 | $39,004 | $43,289 | $47,786 | $52,506 | $57,458 |
| Cumulative Return | $44,799 | $91,838 | $122,970 | $154,000 | $188,921 | $227,925 | $271,215 | $319,001 | $371,508 | $428,966 |
| Investment Metrics | ||||||||||
| Cumulative ROI | 50.0% | 102.5% | 52.6% | 62.8% | 73.4% | 84.3% | 95.6% | 107.2% | 119.0% | 130.9% |
| Cash On Cash | - | - | -11.8% | -13.2% | -12.3% | -11.4% | -10.6% | -9.8% | -9.1% | -8.4% |
-4.8%
Price change (1 year)
7.41%
Price change (5 years)
-4.33%
Price change (1 year)
23.0%
Price change (5 years)
