m-14683 104 Ave, Surrey, BC, V3R 5X4
2.0 Chambres
2 Salles de bain
815 p.c.
2.0 Chambres
2 Salles de bain
815 p.c.
mortgage_title | |
---|---|
purchase_price | $ |
down_payment % | $ |
mortgage_amt | 640 000 $ |
mortgage_payment % | 3 320 $ |
income | |
---|---|
gross_rental_income | $ |
vacancy_rate % | $ |
OTHER | $ |
gross_operating_income | 1 986 $ |
operating_expenses | |
investment_expense_management_fees % | $ |
investment_expense_property_tax | $ |
investment_expense_maintenance_fees % | $ |
revenue.gross.insurance | $ |
investment_expense_common_expenses | $ |
total_operating_expenses | 774 $ |
net_operating_income | 1 211 $ |
debt_service | |
mortgage_payment | 3 320 $ |
net_cash_flow | -2 108 $ |
year 1 | year 2 | year 3 | year 4 | year 5 | year 6 | year 7 | year 8 | year 9 | year 10 | |
---|---|---|---|---|---|---|---|---|---|---|
investments | ||||||||||
deposits | 80 000 $ | - | - | - | - | - | - | - | - | - |
closing_costs | - | 110 500 $ | - | - | - | - | - | - | - | - |
mortgage_paydown | - | 3 267 $ | 10 114 $ | 10 600 $ | 11 110 $ | 11 644 $ | 12 204 $ | 12 790 $ | 13 405 $ | 14 049 $ |
total | 80 000 $ | 113 767 $ | 10 114 $ | 10 600 $ | 11 110 $ | 11 644 $ | 12 204 $ | 12 790 $ | 13 405 $ | 14 049 $ |
cash_invested | 80 000 $ | 193 767 $ | 203 882 $ | 214 483 $ | 225 593 $ | 237 237 $ | 249 442 $ | 262 232 $ | 275 638 $ | 289 688 $ |
rental_cash_flow_title | ||||||||||
rent_other_income | - | 7 946 $ | 24 180 $ | 25 220 $ | 26 304 $ | 27 435 $ | 28 615 $ | 29 845 $ | 31 129 $ | 32 467 $ |
operating_expenses | - | -3 098 $ | -9 373 $ | -9 612 $ | -9 858 $ | -10 111 $ | -10 371 $ | -10 640 $ | -10 916 $ | -11 200 $ |
mortgage_payment | - | -13 282 $ | -39 848 $ | -39 848 $ | -39 848 $ | -39 848 $ | -39 848 $ | -39 848 $ | -39 848 $ | -39 848 $ |
net_cash_flow | - | -8 434 $ | -25 041 $ | -24 240 $ | -23 401 $ | -22 523 $ | -21 604 $ | -20 642 $ | -19 635 $ | -18 580 $ |
returns | ||||||||||
property_price_appr | 40 000 $ | 41 999 $ | 44 100 $ | 46 305 $ | 48 620 $ | 51 051 $ | 53 603 $ | 56 284 $ | 59 098 $ | 62 053 $ |
mortgage_paydown | - | 3 267 $ | 10 114 $ | 10 600 $ | 11 110 $ | 11 644 $ | 12 204 $ | 12 790 $ | 13 405 $ | 14 049 $ |
net_cash_flow | - | -8 434 $ | -25 041 $ | -24 240 $ | -23 401 $ | -22 523 $ | -21 604 $ | -20 642 $ | -19 635 $ | -18 580 $ |
total_return | 40 000 $ | 36 832 $ | 29 173 $ | 32 665 $ | 36 328 $ | 40 171 $ | 44 203 $ | 48 432 $ | 52 868 $ | 57 521 $ |
cumulative_return | 40 000 $ | 76 832 $ | 106 005 $ | 138 671 $ | 174 999 $ | 215 171 $ | 259 374 $ | 307 807 $ | 360 675 $ | 418 197 $ |
investment_metrics | ||||||||||
cumu_roi | 50,0% | 39,7% | 52,0% | 64,7% | 77,6% | 90,7% | 104,0% | 117,4% | 130,9% | 144,4% |
cash_on_cash | - | -4,4% | -12,3% | -11,3% | -10,4% | -9,5% | -8,7% | -7,9% | -7,1% | -6,4% |