k-14683 104 Ave, Surrey, BC, V3R 5X4
2.0 Chambres
2 Salles de bain
752 p.c.
2.0 Chambres
2 Salles de bain
752 p.c.
mortgage_title | |
---|---|
purchase_price | $ |
down_payment % | $ |
mortgage_amt | 539 920 $ |
mortgage_payment % | 2 801 $ |
income | |
---|---|
gross_rental_income | $ |
vacancy_rate % | $ |
OTHER | $ |
gross_operating_income | 1 833 $ |
operating_expenses | |
investment_expense_management_fees % | $ |
investment_expense_property_tax | $ |
investment_expense_maintenance_fees % | $ |
revenue.gross.insurance | $ |
investment_expense_common_expenses | $ |
total_operating_expenses | 698 $ |
net_operating_income | 1 134 $ |
debt_service | |
mortgage_payment | 2 801 $ |
net_cash_flow | -1 666 $ |
year 1 | year 2 | year 3 | year 4 | year 5 | year 6 | year 7 | year 8 | year 9 | year 10 | |
---|---|---|---|---|---|---|---|---|---|---|
investments | ||||||||||
deposits | 67 490 $ | - | - | - | - | - | - | - | - | - |
closing_costs | - | 95 488 $ | - | - | - | - | - | - | - | - |
mortgage_paydown | - | 2 756 $ | 8 533 $ | 8 943 $ | 9 373 $ | 9 823 $ | 10 295 $ | 10 790 $ | 11 309 $ | 11 852 $ |
total | 67 490 $ | 98 244 $ | 8 533 $ | 8 943 $ | 9 373 $ | 9 823 $ | 10 295 $ | 10 790 $ | 11 309 $ | 11 852 $ |
cash_invested | 67 490 $ | 165 734 $ | 174 267 $ | 183 210 $ | 192 583 $ | 202 407 $ | 212 702 $ | 223 493 $ | 234 802 $ | 246 655 $ |
rental_cash_flow_title | ||||||||||
rent_other_income | - | 7 332 $ | 22 311 $ | 23 270 $ | 24 271 $ | 25 314 $ | 26 403 $ | 27 538 $ | 28 723 $ | 29 958 $ |
operating_expenses | - | -2 792 $ | -8 449 $ | -8 665 $ | -8 888 $ | -9 117 $ | -9 353 $ | -9 596 $ | -9 847 $ | -10 105 $ |
mortgage_payment | - | -11 205 $ | -33 617 $ | -33 617 $ | -33 617 $ | -33 617 $ | -33 617 $ | -33 617 $ | -33 617 $ | -33 617 $ |
net_cash_flow | - | -6 666 $ | -19 755 $ | -19 012 $ | -18 234 $ | -17 419 $ | -16 567 $ | -15 675 $ | -14 741 $ | -13 764 $ |
returns | ||||||||||
property_price_appr | 33 745 $ | 35 432 $ | 37 203 $ | 39 064 $ | 41 017 $ | 43 068 $ | 45 221 $ | 47 482 $ | 49 856 $ | 52 349 $ |
mortgage_paydown | - | 2 756 $ | 8 533 $ | 8 943 $ | 9 373 $ | 9 823 $ | 10 295 $ | 10 790 $ | 11 309 $ | 11 852 $ |
net_cash_flow | - | -6 666 $ | -19 755 $ | -19 012 $ | -18 234 $ | -17 419 $ | -16 567 $ | -15 675 $ | -14 741 $ | -13 764 $ |
total_return | 33 745 $ | 31 522 $ | 25 981 $ | 28 995 $ | 32 156 $ | 35 471 $ | 38 949 $ | 42 598 $ | 46 424 $ | 50 438 $ |
cumulative_return | 33 745 $ | 65 267 $ | 91 249 $ | 120 244 $ | 152 400 $ | 187 872 $ | 226 822 $ | 269 420 $ | 315 844 $ | 366 282 $ |
investment_metrics | ||||||||||
cumu_roi | 50,0% | 39,4% | 52,4% | 65,6% | 79,1% | 92,8% | 106,6% | 120,5% | 134,5% | 148,5% |
cash_on_cash | - | -4,0% | -11,3% | -10,4% | -9,5% | -8,6% | -7,8% | -7,0% | -6,3% | -5,6% |