z3_g2-14768 106 Ave, Surrey, BC, V3R 5Y1
3.0 Chambres
2 Salles de bain
939 p.c.
3.0 Chambres
2 Salles de bain
939 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 | 2 732 $ |
operating_expenses | |
investment_expense_management_fees % | $ |
investment_expense_property_tax | $ |
investment_expense_maintenance_fees % | $ |
revenue.gross.insurance | $ |
investment_expense_common_expenses | $ |
total_operating_expenses | 907 $ |
net_operating_income | 1 825 $ |
debt_service | |
mortgage_payment | 2 905 $ |
net_cash_flow | -1 080 $ |
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 | - | 10 929 $ | 33 259 $ | 34 690 $ | 36 181 $ | 37 737 $ | 39 360 $ | 41 052 $ | 42 818 $ | 44 659 $ |
operating_expenses | - | -3 629 $ | -10 984 $ | -11 275 $ | -11 575 $ | -11 883 $ | -12 202 $ | -12 530 $ | -12 868 $ | -13 217 $ |
mortgage_payment | - | -11 622 $ | -34 867 $ | -34 867 $ | -34 867 $ | -34 867 $ | -34 867 $ | -34 867 $ | -34 867 $ | -34 867 $ |
net_cash_flow | - | -4 322 $ | -12 592 $ | -11 452 $ | -10 260 $ | -9 013 $ | -7 709 $ | -6 344 $ | -4 917 $ | -3 425 $ |
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 | - | -4 322 $ | -12 592 $ | -11 452 $ | -10 260 $ | -9 013 $ | -7 709 $ | -6 344 $ | -4 917 $ | -3 425 $ |
total_return | 35 000 $ | 35 286 $ | 34 845 $ | 38 339 $ | 42 003 $ | 45 845 $ | 49 872 $ | 54 095 $ | 58 523 $ | 63 164 $ |
cumulative_return | 35 000 $ | 70 286 $ | 105 132 $ | 143 472 $ | 185 475 $ | 231 320 $ | 281 193 $ | 335 289 $ | 393 812 $ | 456 977 $ |
investment_metrics | ||||||||||
cumu_roi | 50,0% | 41,0% | 58,3% | 75,7% | 93,1% | 110,5% | 127,8% | 145,0% | 162,1% | 179,0% |
cash_on_cash | - | -2,5% | -7,0% | -6,0% | -5,2% | -4,3% | -3,5% | -2,7% | -2,0% | -1,3% |