2 Beds
2 Baths
691 sqft
Vaughan ON, L4K 5C3
| Mortgage | |
|---|---|
| Purchase Price | $ |
| Down Payment % | $163,278 |
| Mortgage Amount | $653,112 |
| Mortgage Payment % | $3,388 |
| Income | |
|---|---|
| Gross Rental Income | $ |
| Vacancy Rate % | $ |
| Other | $ |
| Gross Operating Income | $1,684 |
| Operating Expenses | |
| Management Fees % | $ |
| Property Tax | $ |
| Repair Reserve % | $ |
| Insurance | $ |
| Condo/Strata Fees | $ |
| Total Operating Expenses | $863 |
| Net Operating Income | $820 |
| Debt Service | |
| Mortgage Payment | $3,388 |
| Net Cash Flow | -$2,568 |
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Investments | ||||||||||
| Deposits | $81,637 | $20,409 | $20,409 | $40,819 | - | - | - | - | - | - |
| Closing Costs | - | - | - | - | $29,306 | - | - | - | - | - |
| Mortgage Paydown | - | - | - | - | $9,296 | $10,608 | $11,118 | $11,652 | $12,212 | $12,799 |
| Total | $81,637 | $20,409 | $20,409 | $40,819 | $38,602 | $10,608 | $11,118 | $11,652 | $12,212 | $12,799 |
| Cash Invested | $81,637 | $102,046 | $122,455 | $163,274 | $201,876 | $212,485 | $223,603 | $235,256 | $247,469 | $260,269 |
| Rental Cash Flows | ||||||||||
| Rent and other income | - | - | - | - | $18,527 | $21,008 | $21,911 | $22,854 | $23,836 | $24,861 |
| Operating Expenses | - | - | - | - | -$9,502 | -$10,596 | -$10,852 | -$11,116 | -$11,387 | -$11,665 |
| Mortgage Payment | - | - | - | - | -$37,275 | -$40,664 | -$40,664 | -$40,664 | -$40,664 | -$40,664 |
| Net Cash Flow | - | - | - | - | -$28,251 | -$30,252 | -$29,605 | -$28,926 | -$28,215 | -$27,468 |
| Returns | ||||||||||
| Property Price Appreciation | $40,819 | $42,860 | $45,003 | $47,253 | $49,616 | $52,097 | $54,702 | $57,437 | $60,308 | $63,324 |
| Mortgage Paydown | - | - | - | - | $9,296 | $10,608 | $11,118 | $11,652 | $12,212 | $12,799 |
| Net Cash Flow | - | - | - | - | -$28,251 | -$30,252 | -$29,605 | -$28,926 | -$28,215 | -$27,468 |
| Total Return | $40,819 | $42,860 | $45,003 | $47,253 | $30,661 | $32,453 | $36,214 | $40,162 | $44,306 | $48,655 |
| Cumulative Return | $40,819 | $83,679 | $128,683 | $175,937 | $206,598 | $239,051 | $275,266 | $315,429 | $359,736 | $408,392 |
| Investment Metrics | ||||||||||
| Cumulative ROI | 50.0% | 82.0% | 105.1% | 107.8% | 102.3% | 112.5% | 123.1% | 134.1% | 145.4% | 156.9% |
| Cash On Cash | - | - | - | - | -14.0% | -14.2% | -13.2% | -12.3% | -11.4% | -10.6% |
11.12%
Price change (1 year)
25.94%
Price change (5 years)
10.96%
Price change (1 year)
25.09%
Price change (5 years)
