2.0 Beds
3 Baths
891 sqft
| Mortgage | |
|---|---|
| Purchase Price | $ |
| Down Payment % | $189,580 |
| Mortgage Amount | $758,320 |
| Mortgage Payment % | $3,934 |
| 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 | $962 |
| Net Operating Income | $1,209 |
| Debt Service | |
| Mortgage Payment | $3,934 |
| Net Cash Flow | -$2,724 |
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Investments | ||||||||||
| Deposits | $142,185 | - | - | - | - | - | - | - | - | - |
| Closing Costs | $79,328 | - | - | - | - | - | - | - | - | - |
| Mortgage Paydown | $962 | $11,844 | $12,414 | $13,010 | $13,636 | $14,291 | $14,978 | $15,698 | $16,453 | $17,243 |
| Total | $222,475 | $11,844 | $12,414 | $13,010 | $13,636 | $14,291 | $14,978 | $15,698 | $16,453 | $17,243 |
| Cash Invested | $222,475 | $234,320 | $246,734 | $259,745 | $273,381 | $287,672 | $302,651 | $318,349 | $334,803 | $352,046 |
| 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 | -$962 | -$11,569 | -$11,856 | -$12,151 | -$12,455 | -$12,767 | -$13,088 | -$13,418 | -$13,758 | -$14,108 |
| Mortgage Payment | -$3,934 | -$47,215 | -$47,215 | -$47,215 | -$47,215 | -$47,215 | -$47,215 | -$47,215 | -$47,215 | -$47,215 |
| Net Cash Flow | -$2,724 | -$32,630 | -$31,792 | -$30,914 | -$29,994 | -$29,030 | -$28,020 | -$26,962 | -$25,854 | -$24,694 |
| Returns | ||||||||||
| Property Price Appreciation | $47,395 | $49,764 | $52,252 | $54,865 | $57,608 | $60,489 | $63,513 | $66,689 | $70,024 | $73,525 |
| Mortgage Paydown | $962 | $11,844 | $12,414 | $13,010 | $13,636 | $14,291 | $14,978 | $15,698 | $16,453 | $17,243 |
| Net Cash Flow | -$2,724 | -$32,630 | -$31,792 | -$30,914 | -$29,994 | -$29,030 | -$28,020 | -$26,962 | -$25,854 | -$24,694 |
| Total Return | $45,632 | $28,979 | $32,874 | $36,962 | $41,250 | $45,750 | $50,471 | $55,425 | $60,622 | $66,074 |
| Cumulative Return | $45,632 | $74,611 | $107,486 | $144,448 | $185,699 | $231,450 | $281,922 | $337,347 | $397,970 | $464,045 |
| Investment Metrics | ||||||||||
| Cumulative ROI | 20.5% | 31.8% | 43.6% | 55.6% | 67.9% | 80.5% | 93.2% | 106.0% | 118.9% | 131.8% |
| Cash On Cash | -1.2% | -13.9% | -12.9% | -11.9% | -11.0% | -10.1% | -9.3% | -8.5% | -7.7% | -7.0% |
11.15%
Price change (1 year)
4.99%
Price change (5 years)
