1.0 Beds
1 Bath
460 sqft
MULTIMEDIA
| Mortgage | |
|---|---|
| Purchase Price | $ |
| Down Payment % | $140,998 |
| Mortgage Amount | $563,992 |
| Mortgage Payment % | $2,926 |
| Income | |
|---|---|
| Gross Rental Income | $ |
| Vacancy Rate % | $ |
| Other | $ |
| Gross Operating Income | $897 |
| Operating Expenses | |
| Management Fees % | $ |
| Property Tax | $ |
| Repair Reserve % | $ |
| Insurance | $ |
| Condo/Strata Fees | $ |
| Total Operating Expenses | $567 |
| Net Operating Income | $330 |
| Debt Service | |
| Mortgage Payment | $2,926 |
| Net Cash Flow | -$2,596 |
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Investments | ||||||||||
| Deposits | $105,746 | $35,249 | - | - | - | - | - | - | - | - |
| Closing Costs | - | - | $37,652 | - | - | - | - | - | - | - |
| Mortgage Paydown | - | - | $8,028 | $9,160 | $9,601 | $10,062 | $10,546 | $11,053 | $11,584 | $12,141 |
| Total | $105,746 | $35,249 | $45,680 | $9,160 | $9,601 | $10,062 | $10,546 | $11,053 | $11,584 | $12,141 |
| Cash Invested | $105,746 | $140,995 | $186,675 | $195,835 | $205,437 | $215,499 | $226,046 | $237,099 | $248,684 | $260,825 |
| Rental Cash Flows | ||||||||||
| Rent and other income | - | - | $9,867 | $11,188 | $11,669 | $12,171 | $12,694 | $13,240 | $13,809 | $14,403 |
| Operating Expenses | - | - | -$6,237 | -$6,949 | -$7,112 | -$7,279 | -$7,450 | -$7,626 | -$7,807 | -$7,992 |
| Mortgage Payment | - | - | -$32,189 | -$35,115 | -$35,115 | -$35,115 | -$35,115 | -$35,115 | -$35,115 | -$35,115 |
| Net Cash Flow | - | - | -$28,559 | -$30,877 | -$30,558 | -$30,224 | -$29,872 | -$29,502 | -$29,113 | -$28,705 |
| Returns | ||||||||||
| Property Price Appreciation | $35,249 | $37,011 | $38,862 | $40,805 | $42,845 | $44,988 | $47,237 | $49,599 | $52,079 | $54,683 |
| Mortgage Paydown | - | - | $8,028 | $9,160 | $9,601 | $10,062 | $10,546 | $11,053 | $11,584 | $12,141 |
| Net Cash Flow | - | - | -$28,559 | -$30,877 | -$30,558 | -$30,224 | -$29,872 | -$29,502 | -$29,113 | -$28,705 |
| Total Return | $35,249 | $37,011 | $18,331 | $19,089 | $21,888 | $24,826 | $27,911 | $31,150 | $34,550 | $38,119 |
| Cumulative Return | $35,249 | $72,261 | $90,592 | $109,681 | $131,570 | $156,397 | $184,309 | $215,459 | $250,010 | $288,129 |
| Investment Metrics | ||||||||||
| Cumulative ROI | 33.3% | 51.3% | 48.5% | 56.0% | 64.0% | 72.6% | 81.5% | 90.9% | 100.5% | 110.5% |
| Cash On Cash | - | - | -15.3% | -15.8% | -14.9% | -14.0% | -13.2% | -12.4% | -11.7% | -11.0% |
5.92%
Price change (1 year)
50.15%
Price change (5 years)
8.81%
Price change (1 year)
57.46%
Price change (5 years)
