2.0 Beds
2 Baths
730 sqft
| Mortgage | |
|---|---|
| Purchase Price | $ |
| Down Payment % | $283,900 |
| Mortgage Amount | $1,068,000 |
| Mortgage Payment % | $5,541 |
| Income | |
|---|---|
| Gross Rental Income | $ |
| Vacancy Rate % | $ |
| Other | $ |
| Gross Operating Income | $1,779 |
| Operating Expenses | |
| Management Fees % | $ |
| Property Tax | $ |
| Repair Reserve % | $ |
| Insurance | $ |
| Condo/Strata Fees | $ |
| Total Operating Expenses | $1,048 |
| Net Operating Income | $730 |
| Debt Service | |
| Mortgage Payment | $5,541 |
| Net Cash Flow | -$4,810 |
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Investments | ||||||||||
| Deposits | $270,380 | - | $13,519 | - | - | - | - | - | - | - |
| Closing Costs | - | - | - | $63,526 | - | - | - | - | - | - |
| Mortgage Paydown | - | - | - | $15,202 | $17,347 | $18,181 | $19,055 | $19,971 | $20,931 | $21,937 |
| Total | $270,380 | $0 | $13,519 | $78,728 | $17,347 | $18,181 | $19,055 | $19,971 | $20,931 | $21,937 |
| Cash Invested | $270,380 | $270,380 | $283,899 | $362,627 | $379,974 | $398,156 | $417,211 | $437,182 | $458,113 | $480,050 |
| Rental Cash Flows | ||||||||||
| Rent and other income | - | - | - | $19,573 | $22,194 | $23,148 | $24,143 | $25,182 | $26,264 | $27,394 |
| Operating Expenses | - | - | - | -$11,536 | -$12,857 | -$13,161 | -$13,473 | -$13,794 | -$14,124 | -$14,462 |
| Mortgage Payment | - | - | - | -$60,955 | -$66,496 | -$66,496 | -$66,496 | -$66,496 | -$66,496 | -$66,496 |
| Net Cash Flow | - | - | - | -$52,918 | -$57,160 | -$56,509 | -$55,826 | -$55,109 | -$54,356 | -$53,564 |
| Returns | ||||||||||
| Property Price Appreciation | $67,595 | $70,974 | $74,523 | $78,249 | $82,162 | $86,270 | $90,583 | $95,112 | $99,868 | $104,862 |
| Mortgage Paydown | - | - | - | $15,202 | $17,347 | $18,181 | $19,055 | $19,971 | $20,931 | $21,937 |
| Net Cash Flow | - | - | - | -$52,918 | -$57,160 | -$56,509 | -$55,826 | -$55,109 | -$54,356 | -$53,564 |
| Total Return | $67,595 | $70,974 | $74,523 | $40,533 | $42,349 | $47,941 | $53,812 | $59,974 | $66,443 | $73,234 |
| Cumulative Return | $67,595 | $138,569 | $213,093 | $253,626 | $295,976 | $343,917 | $397,729 | $457,704 | $524,147 | $597,382 |
| Investment Metrics | ||||||||||
| Cumulative ROI | 25.0% | 51.3% | 75.1% | 69.9% | 77.9% | 86.4% | 95.3% | 104.7% | 114.4% | 124.4% |
| Cash On Cash | - | - | - | -14.6% | -15.0% | -14.2% | -13.4% | -12.6% | -11.9% | -11.2% |
2.88%
Price change (1 year)
48.66%
Price change (5 years)
2.91%
Price change (1 year)
48.65%
Price change (5 years)
