Frame - 2751 Kingsway - a7 - Vancouver, BC, V5R 5H4
1.5 Beds
1 Bath
523 sqft
1.5 Beds
1 Bath
523 sqft
Mortgage | |
---|---|
Purchase Price | $ |
Down Payment % | $ |
Mortgage Amount | $560,000 |
Mortgage Payment % | $2,905 |
Income | |
---|---|
Gross Rental Income | $ |
Vacancy Rate % | $ |
Other | $ |
Gross Operating Income | $1,521 |
Operating Expenses | |
Management Fees % | $ |
Property Tax | $ |
Repair Reserve % | $ |
Insurance | $ |
Condo/Strata Fees | $ |
Total Operating Expenses | $614 |
Net Operating Income | $907 |
Debt Service | |
Mortgage Payment | $2,905 |
Net Cash Flow | -$1,997 |
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 | $1,521 | $18,328 | $19,116 | $19,938 | $20,796 | $21,690 | $22,623 | $23,595 | $24,610 | $25,668 |
Operating Expenses | -$614 | -$7,387 | -$7,574 | -$7,766 | -$7,964 | -$8,168 | -$8,377 | -$8,593 | -$8,815 | -$9,044 |
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 | -$1,998 | -$23,926 | -$23,324 | -$22,695 | -$22,035 | -$21,345 | -$20,621 | -$19,865 | -$19,072 | -$18,243 |
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 | -$1,998 | -$23,926 | -$23,324 | -$22,695 | -$22,035 | -$21,345 | -$20,621 | -$19,865 | -$19,072 | -$18,243 |
Total Return | $33,712 | $21,571 | $24,430 | $27,429 | $30,577 | $33,878 | $37,342 | $40,976 | $44,788 | $48,787 |
Cumulative Return | $33,712 | $55,283 | $79,713 | $107,143 | $137,720 | $171,599 | $208,942 | $249,918 | $294,707 | $343,494 |
Investment Metrics | ||||||||||
Cumulative ROI | 19.9% | 31.1% | 42.6% | 54.5% | 66.6% | 78.9% | 91.5% | 104.1% | 116.9% | 129.7% |
Cash On Cash | -1.2% | -13.4% | -12.5% | -11.5% | -10.7% | -9.8% | -9.0% | -8.3% | -7.6% | -6.9% |