Frame - 2751 Kingsway - a4 - Vancouver, BC, V5R 5H4
1.5 Beds
1 Bath
515 sqft
1.5 Beds
1 Bath
515 sqft
Mortgage | |
---|---|
Purchase Price | $ |
Down Payment % | $ |
Mortgage Amount | $560,000 |
Mortgage Payment % | $2,905 |
Income | |
---|---|
Gross Rental Income | $ |
Vacancy Rate % | $ |
Other | $ |
Gross Operating Income | $1,498 |
Operating Expenses | |
Management Fees % | $ |
Property Tax | $ |
Repair Reserve % | $ |
Insurance | $ |
Condo/Strata Fees | $ |
Total Operating Expenses | $607 |
Net Operating Income | $891 |
Debt Service | |
Mortgage Payment | $2,905 |
Net Cash Flow | -$2,014 |
Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 | |
---|---|---|---|---|---|---|---|---|---|---|
Investments | ||||||||||
Deposits | $70,000 | - | - | - | - | - | - | - | - | - |
Closing Costs | $98,500 | - | - | - | - | - | - | - | - | - |
Mortgage Paydown | $710 | $8,747 | $9,167 | $9,608 | $10,070 | $10,553 | $11,061 | $11,592 | $12,150 | $12,734 |
Total | $169,210 | $8,747 | $9,167 | $9,608 | $10,070 | $10,553 | $11,061 | $11,592 | $12,150 | $12,734 |
Cash Invested | $169,210 | $177,957 | $187,125 | $196,733 | $206,803 | $217,357 | $228,418 | $240,011 | $252,161 | $264,895 |
Rental Cash Flows | ||||||||||
Rent and other income | $1,498 | $18,048 | $18,824 | $19,633 | $20,478 | $21,358 | $22,276 | $23,234 | $24,233 | $25,276 |
Operating Expenses | -$607 | -$7,306 | -$7,491 | -$7,681 | -$7,876 | -$8,077 | -$8,285 | -$8,498 | -$8,717 | -$8,943 |
Mortgage Payment | -$2,905 | -$34,867 | -$34,867 | -$34,867 | -$34,867 | -$34,867 | -$34,867 | -$34,867 | -$34,867 | -$34,867 |
Net Cash Flow | -$2,014 | -$24,125 | -$23,534 | -$22,914 | -$22,266 | -$21,586 | -$20,875 | -$20,130 | -$19,351 | -$18,535 |
Returns | ||||||||||
Property Price Appreciation | $35,000 | $36,749 | $38,587 | $40,516 | $42,542 | $44,669 | $46,903 | $49,248 | $51,710 | $54,296 |
Mortgage Paydown | $710 | $8,747 | $9,167 | $9,608 | $10,070 | $10,553 | $11,061 | $11,592 | $12,150 | $12,734 |
Net Cash Flow | -$2,014 | -$24,125 | -$23,534 | -$22,914 | -$22,266 | -$21,586 | -$20,875 | -$20,130 | -$19,351 | -$18,535 |
Total Return | $33,696 | $21,371 | $24,220 | $27,210 | $30,346 | $33,637 | $37,089 | $40,710 | $44,509 | $48,495 |
Cumulative Return | $33,696 | $55,067 | $79,288 | $106,498 | $136,845 | $170,482 | $207,571 | $248,282 | $292,792 | $341,287 |
Investment Metrics | ||||||||||
Cumulative ROI | 19.9% | 30.9% | 42.4% | 54.1% | 66.2% | 78.4% | 90.9% | 103.4% | 116.1% | 128.8% |
Cash On Cash | -1.2% | -13.6% | -12.6% | -11.6% | -10.8% | -9.9% | -9.1% | -8.4% | -7.7% | -7.0% |
3.68%
Price change (1 year)
13.39%
Price change (5 years)