Frame - 2751 Kingsway - b1 - Vancouver, BC, V5R 5H4
2.5 Beds
1 Bath
682 sqft
2.5 Beds
1 Bath
682 sqft
Mortgage | |
---|---|
Purchase Price | $ |
Down Payment % | $ |
Mortgage Amount | $640,000 |
Mortgage Payment % | $3,320 |
Income | |
---|---|
Gross Rental Income | $ |
Vacancy Rate % | $ |
Other | $ |
Gross Operating Income | $1,984 |
Operating Expenses | |
Management Fees % | $ |
Property Tax | $ |
Repair Reserve % | $ |
Insurance | $ |
Condo/Strata Fees | $ |
Total Operating Expenses | $772 |
Net Operating Income | $1,211 |
Debt Service | |
Mortgage Payment | $3,320 |
Net Cash Flow | -$2,108 |
Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 | |
---|---|---|---|---|---|---|---|---|---|---|
Investments | ||||||||||
Deposits | $80,000 | - | - | - | - | - | - | - | - | - |
Closing Costs | $110,500 | - | - | - | - | - | - | - | - | - |
Mortgage Paydown | $812 | $9,996 | $10,477 | $10,980 | $11,508 | $12,061 | $12,641 | $13,249 | $13,885 | $14,553 |
Total | $191,312 | $9,996 | $10,477 | $10,980 | $11,508 | $12,061 | $12,641 | $13,249 | $13,885 | $14,553 |
Cash Invested | $191,312 | $201,308 | $211,786 | $222,766 | $234,275 | $246,337 | $258,978 | $272,227 | $286,113 | $300,666 |
Rental Cash Flows | ||||||||||
Rent and other income | $1,984 | $23,900 | $24,928 | $26,000 | $27,118 | $28,284 | $29,500 | $30,769 | $32,092 | $33,472 |
Operating Expenses | -$772 | -$9,294 | -$9,531 | -$9,774 | -$10,025 | -$10,284 | -$10,550 | -$10,824 | -$11,106 | -$11,397 |
Mortgage Payment | -$3,320 | -$39,848 | -$39,848 | -$39,848 | -$39,848 | -$39,848 | -$39,848 | -$39,848 | -$39,848 | -$39,848 |
Net Cash Flow | -$2,108 | -$25,241 | -$24,450 | -$23,622 | -$22,755 | -$21,848 | -$20,897 | -$19,903 | -$18,862 | -$17,773 |
Returns | ||||||||||
Property Price Appreciation | $40,000 | $41,999 | $44,100 | $46,305 | $48,620 | $51,051 | $53,603 | $56,284 | $59,098 | $62,053 |
Mortgage Paydown | $812 | $9,996 | $10,477 | $10,980 | $11,508 | $12,061 | $12,641 | $13,249 | $13,885 | $14,553 |
Net Cash Flow | -$2,108 | -$25,241 | -$24,450 | -$23,622 | -$22,755 | -$21,848 | -$20,897 | -$19,903 | -$18,862 | -$17,773 |
Total Return | $38,703 | $26,754 | $30,126 | $33,662 | $37,373 | $41,264 | $45,347 | $49,629 | $54,121 | $58,833 |
Cumulative Return | $38,703 | $65,458 | $95,584 | $129,247 | $166,620 | $207,885 | $253,232 | $302,862 | $356,984 | $415,817 |
Investment Metrics | ||||||||||
Cumulative ROI | 20.2% | 32.5% | 45.1% | 58.0% | 71.1% | 84.4% | 97.8% | 111.3% | 124.8% | 138.3% |
Cash On Cash | -1.1% | -12.5% | -11.5% | -10.6% | -9.7% | -8.9% | -8.1% | -7.3% | -6.6% | -5.9% |
3.6%
Price change (1 year)
42.66%
Price change (5 years)
3.54%
Price change (1 year)
42.24%
Price change (5 years)