2.0 Beds
2 Baths
834 sqft
| Mortgage | |
|---|---|
| Purchase Price | $ |
| Down Payment % | $299,140 |
| Mortgage Amount | $1,125,360 |
| Mortgage Payment % | $5,839 |
| Income | |
|---|---|
| Gross Rental Income | $ |
| Vacancy Rate % | $ |
| Other | $ |
| Gross Operating Income | $2,032 |
| Operating Expenses | |
| Management Fees % | $ |
| Property Tax | $ |
| Repair Reserve % | $ |
| Insurance | $ |
| Condo/Strata Fees | $ |
| Total Operating Expenses | $1,169 |
| Net Operating Income | $863 |
| Debt Service | |
| Mortgage Payment | $5,839 |
| Net Cash Flow | -$4,975 |
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Investments | ||||||||||
| Deposits | $284,900 | - | $14,245 | - | - | - | - | - | - | - |
| Closing Costs | - | - | - | $66,430 | - | - | - | - | - | - |
| Mortgage Paydown | - | - | - | $16,018 | $18,279 | $19,157 | $20,078 | $21,043 | $22,055 | $23,115 |
| Total | $284,900 | $0 | $14,245 | $82,448 | $18,279 | $19,157 | $20,078 | $21,043 | $22,055 | $23,115 |
| Cash Invested | $284,900 | $284,900 | $299,145 | $381,593 | $399,872 | $419,030 | $439,109 | $460,153 | $482,208 | $505,323 |
| Rental Cash Flows | ||||||||||
| Rent and other income | - | - | - | $22,361 | $25,356 | $26,446 | $27,583 | $28,769 | $30,006 | $31,297 |
| Operating Expenses | - | - | - | -$12,860 | -$14,334 | -$14,675 | -$15,024 | -$15,383 | -$15,752 | -$16,131 |
| Mortgage Payment | - | - | - | -$64,229 | -$70,068 | -$70,068 | -$70,068 | -$70,068 | -$70,068 | -$70,068 |
| Net Cash Flow | - | - | - | -$54,728 | -$59,046 | -$58,296 | -$57,509 | -$56,682 | -$55,813 | -$54,902 |
| Returns | ||||||||||
| Property Price Appreciation | $71,225 | $74,786 | $78,525 | $82,451 | $86,574 | $90,903 | $95,448 | $100,220 | $105,231 | $110,493 |
| Mortgage Paydown | - | - | - | $16,018 | $18,279 | $19,157 | $20,078 | $21,043 | $22,055 | $23,115 |
| Net Cash Flow | - | - | - | -$54,728 | -$59,046 | -$58,296 | -$57,509 | -$56,682 | -$55,813 | -$54,902 |
| Total Return | $71,225 | $74,786 | $78,525 | $43,742 | $45,807 | $51,764 | $58,017 | $64,582 | $71,472 | $78,706 |
| Cumulative Return | $71,225 | $146,011 | $224,536 | $268,279 | $314,086 | $365,850 | $423,867 | $488,450 | $559,922 | $638,629 |
| Investment Metrics | ||||||||||
| Cumulative ROI | 25.0% | 51.3% | 75.1% | 70.3% | 78.5% | 87.3% | 96.5% | 106.1% | 116.1% | 126.4% |
| Cash On Cash | - | - | - | -14.3% | -14.8% | -13.9% | -13.1% | -12.3% | -11.6% | -10.9% |
2.98%
Price change (1 year)
53.22%
Price change (5 years)
50.15%
Price change (1 year)
160.99%
Price change (5 years)
