2.0 Beds
1 Bath
624 sqft
MULTIMEDIA
| Mortgage | |
|---|---|
| Purchase Price | $ |
| Down Payment % | $153,998 |
| Mortgage Amount | $615,992 |
| Mortgage Payment % | $3,196 |
| Income | |
|---|---|
| Gross Rental Income | $ |
| Vacancy Rate % | $ |
| Other | $ |
| Gross Operating Income | $1,521 |
| Operating Expenses | |
| Management Fees % | $ |
| Property Tax | $ |
| Repair Reserve % | $ |
| Insurance | $ |
| Condo/Strata Fees | $ |
| Total Operating Expenses | $787 |
| Net Operating Income | $733 |
| Debt Service | |
| Mortgage Payment | $3,196 |
| Net Cash Flow | -$2,463 |
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Investments | ||||||||||
| Deposits | $76,997 | $19,249 | $19,249 | - | $38,499 | - | - | - | - | - |
| Closing Costs | - | - | - | - | $28,378 | - | - | - | - | - |
| Mortgage Paydown | - | - | - | - | $7,955 | $9,966 | $10,445 | $10,947 | $11,473 | $12,025 |
| Total | $76,997 | $19,249 | $19,249 | $0 | $74,832 | $9,966 | $10,445 | $10,947 | $11,473 | $12,025 |
| Cash Invested | $76,997 | $96,246 | $115,495 | $115,495 | $190,327 | $200,293 | $210,739 | $221,687 | $233,160 | $245,186 |
| Rental Cash Flows | ||||||||||
| Rent and other income | - | - | - | - | $15,210 | $18,906 | $19,718 | $20,566 | $21,451 | $22,373 |
| Operating Expenses | - | - | - | - | -$7,879 | -$9,644 | -$9,877 | -$10,117 | -$10,363 | -$10,616 |
| Mortgage Payment | - | - | - | - | -$31,961 | -$38,353 | -$38,353 | -$38,353 | -$38,353 | -$38,353 |
| Net Cash Flow | - | - | - | - | -$24,630 | -$29,092 | -$28,512 | -$27,903 | -$27,265 | -$26,595 |
| Returns | ||||||||||
| Property Price Appreciation | $38,499 | $40,424 | $42,445 | $44,567 | $46,796 | $49,136 | $51,593 | $54,172 | $56,881 | $59,725 |
| Mortgage Paydown | - | - | - | - | $7,955 | $9,966 | $10,445 | $10,947 | $11,473 | $12,025 |
| Net Cash Flow | - | - | - | - | -$24,630 | -$29,092 | -$28,512 | -$27,903 | -$27,265 | -$26,595 |
| Total Return | $38,499 | $40,424 | $42,445 | $44,567 | $30,121 | $30,010 | $33,526 | $37,216 | $41,089 | $45,154 |
| Cumulative Return | $38,499 | $78,923 | $121,369 | $165,937 | $196,059 | $226,069 | $259,595 | $296,811 | $337,901 | $383,056 |
| Investment Metrics | ||||||||||
| Cumulative ROI | 50.0% | 82.0% | 105.1% | 143.7% | 103.0% | 112.9% | 123.2% | 133.9% | 144.9% | 156.2% |
| Cash On Cash | - | - | - | - | -12.9% | -14.5% | -13.5% | -12.6% | -11.7% | -10.8% |
8.81%
Price change (1 year)
57.46%
Price change (5 years)
