2.0 Beds
3 Baths
891 sqft
| Mortgage | |
|---|---|
| Purchase Price | $ |
| Down Payment % | $186,980 |
| Mortgage Amount | $747,920 |
| Mortgage Payment % | $3,880 |
| Income | |
|---|---|
| Gross Rental Income | $ |
| Vacancy Rate % | $ |
| Other | $ |
| Gross Operating Income | $2,171 |
| Operating Expenses | |
| Management Fees % | $ |
| Property Tax | $ |
| Repair Reserve % | $ |
| Insurance | $ |
| Condo/Strata Fees | $ |
| Total Operating Expenses | $959 |
| Net Operating Income | $1,212 |
| Debt Service | |
| Mortgage Payment | $3,880 |
| Net Cash Flow | -$2,667 |
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Investments | ||||||||||
| Deposits | $140,235 | - | - | - | - | - | - | - | - | - |
| Closing Costs | $78,418 | - | - | - | - | - | - | - | - | - |
| Mortgage Paydown | $949 | $11,682 | $12,243 | $12,832 | $13,449 | $14,095 | $14,773 | $15,483 | $16,227 | $17,007 |
| Total | $219,602 | $11,682 | $12,243 | $12,832 | $13,449 | $14,095 | $14,773 | $15,483 | $16,227 | $17,007 |
| Cash Invested | $219,602 | $231,284 | $243,528 | $256,360 | $269,810 | $283,905 | $298,678 | $314,161 | $330,389 | $347,396 |
| Rental Cash Flows | ||||||||||
| Rent and other income | $2,171 | $26,155 | $27,279 | $28,452 | $29,676 | $30,952 | $32,283 | $33,671 | $35,119 | $36,629 |
| Operating Expenses | -$959 | -$11,533 | -$11,819 | -$12,114 | -$12,416 | -$12,728 | -$13,048 | -$13,378 | -$13,717 | -$14,066 |
| Mortgage Payment | -$3,880 | -$46,567 | -$46,567 | -$46,567 | -$46,567 | -$46,567 | -$46,567 | -$46,567 | -$46,567 | -$46,567 |
| Net Cash Flow | -$2,667 | -$31,946 | -$31,107 | -$30,229 | -$29,308 | -$28,343 | -$27,332 | -$26,274 | -$25,165 | -$24,004 |
| Returns | ||||||||||
| Property Price Appreciation | $46,745 | $49,082 | $51,536 | $54,113 | $56,818 | $59,659 | $62,642 | $65,774 | $69,063 | $72,516 |
| Mortgage Paydown | $949 | $11,682 | $12,243 | $12,832 | $13,449 | $14,095 | $14,773 | $15,483 | $16,227 | $17,007 |
| Net Cash Flow | -$2,667 | -$31,946 | -$31,107 | -$30,229 | -$29,308 | -$28,343 | -$27,332 | -$26,274 | -$25,165 | -$24,004 |
| Total Return | $45,026 | $28,818 | $32,672 | $36,716 | $40,959 | $45,411 | $50,082 | $54,983 | $60,125 | $65,519 |
| Cumulative Return | $45,026 | $73,844 | $106,516 | $143,233 | $184,192 | $229,604 | $279,687 | $334,671 | $394,797 | $460,317 |
| Investment Metrics | ||||||||||
| Cumulative ROI | 20.5% | 31.9% | 43.7% | 55.9% | 68.3% | 80.9% | 93.6% | 106.5% | 119.5% | 132.5% |
| Cash On Cash | -1.2% | -13.8% | -12.8% | -11.8% | -10.9% | -10.0% | -9.2% | -8.4% | -7.6% | -6.9% |
6.04%
Price change (1 year)
27.1%
Price change (5 years)
