 |
Property: Three bedroom, three bathroom townhouse
Bought: December 2004
Price: $110,000
Monthly rent: $950/month ==> $902.5/month with 5% vacancy.
Financing:
Downpayment: 25% down using LOC at 6.25% ==> $143/month interest only.
Mortgage: 75% at 5.45% ==> $415/month including principal payment $47.
Property Management: $55/month
Strata/HOA fee: $106/month
Repair: $50/month
Property tax: $90/month
Insurance: $10/month (liability only, structure insurance is in strata fee)
Total cash out per month: $869/month.
--------------------------------------------------------------------
Current market value: $196,000
--------------------------------------------------------------------
Note: The other owner bought one year earlier at $80,000. Good for him.
|
|
|
