y4_g1-14768 106 Ave, Surrey, BC, V3R 5Y1
3.0 Chambres
2 Salles de bain
1004 p.c.
3.0 Chambres
2 Salles de bain
1004 p.c.
mortgage_title | |
---|---|
purchase_price | $ |
down_payment % | $ |
mortgage_amt | 560 000 $ |
mortgage_payment % | 2 905 $ |
income | |
---|---|
gross_rental_income | $ |
vacancy_rate % | $ |
OTHER | $ |
gross_operating_income | 2 921 $ |
operating_expenses | |
investment_expense_management_fees % | $ |
investment_expense_property_tax | $ |
investment_expense_maintenance_fees % | $ |
revenue.gross.insurance | $ |
investment_expense_common_expenses | $ |
total_operating_expenses | 958 $ |
net_operating_income | 1 963 $ |
debt_service | |
mortgage_payment | 2 905 $ |
net_cash_flow | -942 $ |
year 1 | year 2 | year 3 | year 4 | year 5 | year 6 | year 7 | year 8 | year 9 | year 10 | |
---|---|---|---|---|---|---|---|---|---|---|
investments | ||||||||||
deposits | 70 000 $ | - | - | - | - | - | - | - | - | - |
closing_costs | - | 98 500 $ | - | - | - | - | - | - | - | - |
mortgage_paydown | - | 2 859 $ | 8 850 $ | 9 275 $ | 9 721 $ | 10 188 $ | 10 678 $ | 11 191 $ | 11 729 $ | 12 293 $ |
total | 70 000 $ | 101 359 $ | 8 850 $ | 9 275 $ | 9 721 $ | 10 188 $ | 10 678 $ | 11 191 $ | 11 729 $ | 12 293 $ |
cash_invested | 70 000 $ | 171 359 $ | 180 209 $ | 189 485 $ | 199 206 $ | 209 395 $ | 220 074 $ | 231 266 $ | 242 995 $ | 255 289 $ |
rental_cash_flow_title | ||||||||||
rent_other_income | - | 11 686 $ | 35 562 $ | 37 091 $ | 38 686 $ | 40 349 $ | 42 084 $ | 43 894 $ | 45 781 $ | 47 750 $ |
operating_expenses | - | -3 832 $ | -11 599 $ | -11 906 $ | -12 224 $ | -12 551 $ | -12 888 $ | -13 235 $ | -13 594 $ | -13 963 $ |
mortgage_payment | - | -11 622 $ | -34 867 $ | -34 867 $ | -34 867 $ | -34 867 $ | -34 867 $ | -34 867 $ | -34 867 $ | -34 867 $ |
net_cash_flow | - | -3 768 $ | -10 904 $ | -9 682 $ | -8 405 $ | -7 068 $ | -5 670 $ | -4 208 $ | -2 679 $ | -1 080 $ |
returns | ||||||||||
property_price_appr | 35 000 $ | 36 749 $ | 38 587 $ | 40 516 $ | 42 542 $ | 44 669 $ | 46 903 $ | 49 248 $ | 51 710 $ | 54 296 $ |
mortgage_paydown | - | 2 859 $ | 8 850 $ | 9 275 $ | 9 721 $ | 10 188 $ | 10 678 $ | 11 191 $ | 11 729 $ | 12 293 $ |
net_cash_flow | - | -3 768 $ | -10 904 $ | -9 682 $ | -8 405 $ | -7 068 $ | -5 670 $ | -4 208 $ | -2 679 $ | -1 080 $ |
total_return | 35 000 $ | 35 840 $ | 36 533 $ | 40 109 $ | 43 859 $ | 47 789 $ | 51 911 $ | 56 231 $ | 60 761 $ | 65 509 $ |
cumulative_return | 35 000 $ | 70 840 $ | 107 374 $ | 147 484 $ | 191 343 $ | 239 133 $ | 291 044 $ | 347 276 $ | 408 037 $ | 473 546 $ |
investment_metrics | ||||||||||
cumu_roi | 50,0% | 41,3% | 59,6% | 77,8% | 96,1% | 114,2% | 132,2% | 150,2% | 167,9% | 185,5% |
cash_on_cash | - | -2,2% | -6,1% | -5,1% | -4,2% | -3,4% | -2,6% | -1,8% | -1,1% | -0,4% |