2.0 Beds
3 Baths
891 sqft
| Mortgage | |
|---|---|
| Purchase Price | $ |
| Down Payment % | $187,180 |
| Mortgage Amount | $748,720 |
| Mortgage Payment % | $3,884 |
| 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 | $3,884 |
| Net Cash Flow | -$2,672 |
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Investments | ||||||||||
| Deposits | $140,385 | - | - | - | - | - | - | - | - | - |
| Closing Costs | $78,488 | - | - | - | - | - | - | - | - | - |
| Mortgage Paydown | $950 | $11,694 | $12,257 | $12,846 | $13,463 | $14,110 | $14,788 | $15,499 | $16,244 | $17,025 |
| Total | $219,823 | $11,694 | $12,257 | $12,846 | $13,463 | $14,110 | $14,788 | $15,499 | $16,244 | $17,025 |
| Cash Invested | $219,823 | $231,517 | $243,774 | $256,621 | $270,084 | $284,195 | $298,984 | $314,484 | $330,728 | $347,754 |
| 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 | -$3,884 | -$46,617 | -$46,617 | -$46,617 | -$46,617 | -$46,617 | -$46,617 | -$46,617 | -$46,617 | -$46,617 |
| Net Cash Flow | -$2,672 | -$31,996 | -$31,157 | -$30,278 | -$29,358 | -$28,393 | -$27,382 | -$26,324 | -$25,215 | -$24,054 |
| Returns | ||||||||||
| Property Price Appreciation | $46,795 | $49,134 | $51,591 | $54,171 | $56,879 | $59,723 | $62,709 | $65,845 | $69,137 | $72,594 |
| Mortgage Paydown | $950 | $11,694 | $12,257 | $12,846 | $13,463 | $14,110 | $14,788 | $15,499 | $16,244 | $17,025 |
| Net Cash Flow | -$2,672 | -$31,996 | -$31,157 | -$30,278 | -$29,358 | -$28,393 | -$27,382 | -$26,324 | -$25,215 | -$24,054 |
| Total Return | $45,072 | $28,833 | $32,690 | $36,738 | $40,985 | $45,440 | $50,115 | $55,020 | $60,166 | $65,565 |
| Cumulative Return | $45,072 | $73,906 | $106,597 | $143,335 | $184,320 | $229,761 | $279,877 | $334,898 | $395,065 | $460,631 |
| Investment Metrics | ||||||||||
| Cumulative ROI | 20.5% | 31.9% | 43.7% | 55.9% | 68.2% | 80.8% | 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% |
