z_g1-14768 106 Ave, Surrey, BC, V3R 5Y1
3.0 Chambres
2 Salles de bain
894 p.c.
3.0 Chambres
2 Salles de bain
894 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 | 2 601 $ |
operating_expenses | |
investment_expense_management_fees % | $ |
investment_expense_property_tax | $ |
investment_expense_maintenance_fees % | $ |
revenue.gross.insurance | $ |
investment_expense_common_expenses | $ |
total_operating_expenses | 872 $ |
net_operating_income | 1 729 $ |
debt_service | |
mortgage_payment | 2 905 $ |
net_cash_flow | -1 176 $ |
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 | - | 10 406 $ | 31 665 $ | 33 027 $ | 34 447 $ | 35 929 $ | 37 473 $ | 39 085 $ | 40 766 $ | 42 518 $ |
operating_expenses | - | -3 489 $ | -10 559 $ | -10 838 $ | -11 125 $ | -11 421 $ | -11 726 $ | -12 041 $ | -12 365 $ | -12 700 $ |
mortgage_payment | - | -11 622 $ | -34 867 $ | -34 867 $ | -34 867 $ | -34 867 $ | -34 867 $ | -34 867 $ | -34 867 $ | -34 867 $ |
net_cash_flow | - | -4 705 $ | -13 761 $ | -12 678 $ | -11 545 $ | -10 360 $ | -9 120 $ | -7 823 $ | -6 467 $ | -5 048 $ |
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 | - | -4 705 $ | -13 761 $ | -12 678 $ | -11 545 $ | -10 360 $ | -9 120 $ | -7 823 $ | -6 467 $ | -5 048 $ |
total_return | 35 000 $ | 34 903 $ | 33 676 $ | 37 114 $ | 40 718 $ | 44 498 $ | 48 461 $ | 52 616 $ | 56 973 $ | 61 541 $ |
cumulative_return | 35 000 $ | 69 903 $ | 103 580 $ | 140 694 $ | 181 413 $ | 225 911 $ | 274 373 $ | 326 990 $ | 383 964 $ | 445 505 $ |
investment_metrics | ||||||||||
cumu_roi | 50,0% | 40,8% | 57,5% | 74,3% | 91,1% | 107,9% | 124,7% | 141,4% | 158,0% | 174,5% |
cash_on_cash | - | -2,7% | -7,6% | -6,7% | -5,8% | -4,9% | -4,1% | -3,4% | -2,7% | -2,0% |