| YEAR 1 | YEAR 5 | YEAR 10 | YEAR 25 | |
|---|---|---|---|---|
| INITIAL PURCHASE PRICE | ||||
| FUTURE PURCHASE PRICE | ||||
| FUTURE PRICE PER SQ. FT. | ||||
| RENT PER YEAR | ||||
| RENT PER MONTH | ||||
| PROPERTY TAXES | ||||
| INSURANCE | ||||
| CONDO MAINTENANCE FEES | ||||
| PROPERTY MANAGEMENT FEE | ||||
| ANNUAL INCOME LESS EXPENSES | ||||
| ANNUAL MORTGAGE PMTS | ||||
| NET CASH FLOW | ||||
| PRINCIPAL PAID DOWN | ||||
| NET INCOME | ||||
| ANNUAL APPRECIATION | ||||
| TOTAL ANNUAL ROI | ||||
| TOTAL PROFIT (CASH FLOW + SELLING PROFIT) | ||||
| RETURN ON INVESTED CAPITAL |
Thanks again for doing such a great job selling my condo. You made the whole process stress and worry free. Of all the Realtors I've worked with, your knowledge of the fundamentals of Real Estate, especially within the Toronto market was unparalleled. Thanks for going the extra mile.
- Victoria