Real Estate Investment Simulator
Projected for 2026 - ROI & Appreciation with Financing
APurchase Calculator
Amount in Target Currency
CA$586,360
BProperty Appreciation
10%
Value after 2 Years
CA$709,496
Value after 5 Years
CA$944,339
Value after 10 Years
CA$1,520,867
CFinancing Option
30%
13%
Cashdown $
CA$175,908
Loan Required $
CA$410,452
Monthly Payment
CA$4,447
DAnnual Expenses
| Expense | $ / Month | $ / Year |
|---|---|---|
| Electricity | CA$224 | CA$2,690 |
| Water | CA$37 | CA$448 |
| Internet | CA$45 | CA$538 |
| HOA | CA$467 | CA$5,603 |
| Property Taxes | CA$93 | CA$1,121 |
| Loan Payment | CA$4,447 | CA$53,359 |
| Total | CA$5,313 | CA$63,758 |
EReturn on Investment
70%
30%
Monthly Income $
CA$7,672
Management Cost
CA$2,302
Monthly NOI
CA$57
Annual ROI %
0.11%