z_g2-14768 106 Ave, Surrey, BC, V3R 5Y1
3.0 Chambres
2 Salles de bain
924 p.c.
3.0 Chambres
2 Salles de bain
924 p.c.
mortgage_title | |
---|---|
purchase_price | $ |
down_payment % | $ |
mortgage_amt | 480 000 $ |
mortgage_payment % | 2 490 $ |
income | |
---|---|
gross_rental_income | $ |
vacancy_rate % | $ |
OTHER | $ |
gross_operating_income | 2 688 $ |
operating_expenses | |
investment_expense_management_fees % | $ |
investment_expense_property_tax | $ |
investment_expense_maintenance_fees % | $ |
revenue.gross.insurance | $ |
investment_expense_common_expenses | $ |
total_operating_expenses | 870 $ |
net_operating_income | 1 818 $ |
debt_service | |
mortgage_payment | 2 490 $ |
net_cash_flow | -672 $ |
year 1 | year 2 | year 3 | year 4 | year 5 | year 6 | year 7 | year 8 | year 9 | year 10 | |
---|---|---|---|---|---|---|---|---|---|---|
investments | ||||||||||
deposits | 60 000 $ | - | - | - | - | - | - | - | - | - |
closing_costs | - | 86 500 $ | - | - | - | - | - | - | - | - |
mortgage_paydown | - | 2 450 $ | 7 586 $ | 7 950 $ | 8 332 $ | 8 733 $ | 9 153 $ | 9 593 $ | 10 054 $ | 10 537 $ |
total | 60 000 $ | 88 950 $ | 7 586 $ | 7 950 $ | 8 332 $ | 8 733 $ | 9 153 $ | 9 593 $ | 10 054 $ | 10 537 $ |
cash_invested | 60 000 $ | 148 950 $ | 156 536 $ | 164 487 $ | 172 820 $ | 181 553 $ | 190 706 $ | 200 299 $ | 210 353 $ | 220 891 $ |
rental_cash_flow_title | ||||||||||
rent_other_income | - | 10 755 $ | 32 728 $ | 34 135 $ | 35 603 $ | 37 134 $ | 38 731 $ | 40 396 $ | 42 134 $ | 43 945 $ |
operating_expenses | - | -3 482 $ | -10 541 $ | -10 821 $ | -11 111 $ | -11 409 $ | -11 716 $ | -12 033 $ | -12 360 $ | -12 697 $ |
mortgage_payment | - | -9 962 $ | -29 886 $ | -29 886 $ | -29 886 $ | -29 886 $ | -29 886 $ | -29 886 $ | -29 886 $ | -29 886 $ |
net_cash_flow | - | -2 689 $ | -7 698 $ | -6 572 $ | -5 393 $ | -4 160 $ | -2 871 $ | -1 523 $ | -112 $ | 1 361 $ |
returns | ||||||||||
property_price_appr | 30 000 $ | 31 499 $ | 33 075 $ | 34 728 $ | 36 465 $ | 38 288 $ | 40 202 $ | 42 213 $ | 44 323 $ | 46 539 $ |
mortgage_paydown | - | 2 450 $ | 7 586 $ | 7 950 $ | 8 332 $ | 8 733 $ | 9 153 $ | 9 593 $ | 10 054 $ | 10 537 $ |
net_cash_flow | - | -2 689 $ | -7 698 $ | -6 572 $ | -5 393 $ | -4 160 $ | -2 871 $ | -1 523 $ | -112 $ | 1 361 $ |
total_return | 30 000 $ | 31 260 $ | 32 962 $ | 36 107 $ | 39 404 $ | 42 860 $ | 46 484 $ | 50 282 $ | 54 264 $ | 58 438 $ |
cumulative_return | 30 000 $ | 61 260 $ | 94 223 $ | 130 330 $ | 169 734 $ | 212 595 $ | 259 079 $ | 309 362 $ | 363 627 $ | 422 066 $ |
investment_metrics | ||||||||||
cumu_roi | 50,0% | 41,1% | 60,2% | 79,2% | 98,2% | 117,1% | 135,9% | 154,4% | 172,9% | 191,1% |
cash_on_cash | - | -1,8% | -4,9% | -4,0% | -3,1% | -2,3% | -1,5% | -0,8% | -0,1% | 0,6% |