Garden 11 - 2520 Nanaimo St - a3 - Vancouver, BC, V5M 4T9
0.5 Beds
1 Bath
537 sqft
0.5 Beds
1 Bath
537 sqft
Mortgage | |
---|---|
Purchase Price | $ |
Down Payment % | $ |
Mortgage Amount | $471,920 |
Mortgage Payment % | $2,448 |
Income | |
---|---|
Gross Rental Income | $ |
Vacancy Rate % | $ |
Other | $ |
Gross Operating Income | $1,562 |
Operating Expenses | |
Management Fees % | $ |
Property Tax | $ |
Repair Reserve % | $ |
Insurance | $ |
Condo/Strata Fees | $ |
Total Operating Expenses | $560 |
Net Operating Income | $1,002 |
Debt Service | |
Mortgage Payment | $2,448 |
Net Cash Flow | -$1,446 |
Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 | |
---|---|---|---|---|---|---|---|---|---|---|
Investments | ||||||||||
Deposits | $88,485 | - | - | - | - | - | - | - | - | - |
Closing Costs | - | $55,793 | - | - | - | - | - | - | - | - |
Mortgage Paydown | - | $6,094 | $7,635 | $8,002 | $8,387 | $8,790 | $9,212 | $9,655 | $10,119 | $10,606 |
Total | $88,485 | $61,887 | $7,635 | $8,002 | $8,387 | $8,790 | $9,212 | $9,655 | $10,119 | $10,606 |
Cash Invested | $88,485 | $150,372 | $158,008 | $166,010 | $174,397 | $183,188 | $192,400 | $202,056 | $212,175 | $222,781 |
Rental Cash Flows | ||||||||||
Rent and other income | - | $15,626 | $19,423 | $20,259 | $21,130 | $22,038 | $22,986 | $23,975 | $25,005 | $26,081 |
Operating Expenses | - | -$5,604 | -$6,871 | -$7,050 | -$7,234 | -$7,424 | -$7,619 | -$7,821 | -$8,028 | -$8,242 |
Mortgage Payment | - | -$24,485 | -$29,383 | -$29,383 | -$29,383 | -$29,383 | -$29,383 | -$29,383 | -$29,383 | -$29,383 |
Net Cash Flow | - | -$14,464 | -$16,830 | -$16,174 | -$15,487 | -$14,768 | -$14,016 | -$13,229 | -$12,405 | -$11,544 |
Returns | ||||||||||
Property Price Appreciation | $29,495 | $30,969 | $32,518 | $34,144 | $35,851 | $37,643 | $39,526 | $41,502 | $43,577 | $45,756 |
Mortgage Paydown | - | $6,094 | $7,635 | $8,002 | $8,387 | $8,790 | $9,212 | $9,655 | $10,119 | $10,606 |
Net Cash Flow | - | -$14,464 | -$16,830 | -$16,174 | -$15,487 | -$14,768 | -$14,016 | -$13,229 | -$12,405 | -$11,544 |
Total Return | $29,495 | $22,600 | $23,323 | $25,972 | $28,751 | $31,665 | $34,722 | $37,928 | $41,291 | $44,817 |
Cumulative Return | $29,495 | $52,095 | $75,418 | $101,390 | $130,142 | $161,807 | $196,530 | $234,459 | $275,750 | $320,568 |
Investment Metrics | ||||||||||
Cumulative ROI | 33.3% | 34.6% | 47.7% | 61.1% | 74.6% | 88.3% | 102.1% | 116.0% | 130.0% | 143.9% |
Cash On Cash | - | -9.6% | -10.7% | -9.7% | -8.9% | -8.1% | -7.3% | -6.5% | -5.8% | -5.2% |