ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
Cost to AquireRevenue ProducedExpenses OccuredNet operating Income5 Year ROI10 Year ROI
2
Purchase Price$450,000.00Rent 1$1,850Mortgage pmt$1,749.25Gross Revenue$1,739.00NOI-$27,614.98NOI-$55,229.96
3
Legal Fees$1,000.00Rent 2City Taxes$150.00
Gross Expenses
$2,199.25Principle Paydown$35,000
TOTAL Monthly Gain
Principle Paydown$77,736
4
CMHC/BankingMaintenance3%Utilities$0.00NOI-$460.25Total$7,385.33$123.09Total$22,505.62
5
PTT$7,000.00Vacancy3%Strata$300.00
6
Cost to Aquire$458,000.00Total Revenue$1,739
Property Manager
NoAnnual Appreciation0%2%7%
Annual Appreciation
0%2%7%
7
Down PMT20.00%
Property Manager
0Original Price$450,000.00$450,000.00$450,000.00Original Price$450,000.00$450,000.00$450,000.00
8
Down Pmt$91,600.00Total Expenses$2,199.25Selling Price-$450,000.00-$496,836.36-$631,148.28Selling Price-$450,000.00-$548,547.49-$885,218.11
9
Mortgage$366,400.00Appreciation Gain$0.00$46,836.36$181,148.28Appreciation Gain$0.00$98,547.49$435,218.11
10
Mortgage Calculator #1
11
Mortgage $366,400.00
12
Rate4.00%
13
Amortization30Total Cash Gained$7,385.33$54,221.69$188,533.61
Total Cash Gained
$22,505.62$121,053.11$457,723.73
14
PMT$1,749ROI (5 year)8.06%59.19%205.82%ROI (10 year)24.57%132.15%499.70%
15
Principal paid (5 Year)$35,000Annual ROI1.61%11.84%41.16%Annual ROI2.46%13.22%49.97%
16
Interest paid (5 Year)$69,955
17
Principal Paid (10 Year)
$77,736
18
19
20
OVERVIEW
21
Cost to Acquire$458,000.00
22
Initial Investment$91,600.00
Monthly Net Gain (NOI + Principle Paydown)
23
Monthly Cashflow-$460.25$123.09
24
25
0% Annual Appreciation
2% Annual Appreciation
7% Annual Appreciaion
26
5 Year Cash Gained$7,385.33$54,221.69$188,533.61
27
Annual ROI1.61%11.84%41.16%
28
29
10 Year Cash Gained$22,505.62$121,053.11$457,723.73
30
Annual ROI2.46%13.22%49.97%
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100