LiveEn Direct
Button CopyPathCircle CloseCircle Left ArrowArrow Down Icon GreyClosecirclecircleBurger
Image 1
$800,000

Frame - 2751 Kingsway - b1 - Vancouver, BC, V5R 5H4

MLS® # PB101-B1

2.5 Beds

1 Bath

682 sqft

B1 - Frame by Peterson

Property Features:

  • Bedrooms: 2.5
  • Bathrooms: 1.0
  • Floor Space (approx): 682

This listing content provided by Brokers PlaybookTM

Potential Investment Performance

Cumulative ROI

71.1%

Cumulative Market Appreciation

$221,025

Net Operating Income in Year 5

$18,144

Cash on Cash Return in Year 5

-9.7%

Assumptions

The information below is based on user inputs and general assumptions for informational purposes only. The outputs are not legal, financial, investment, or other advice. Review all fields for accuracy and consult an agent for guidance.

Mortgage Calculator

Mortgage
Purchase Price
$
Down Payment
%
$
Mortgage Amount $640,000
Mortgage Payment
%
$3,320

Cash Flow Calculator

monthly
yearly
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

Acquistion Costs

Deposit $80,000
Land Transfer Tax $14,000
Legal Fees $1,500
Adjustments $0
Development Charges $15,000
Down Payment Balance $80,000
Total Acquisition Costs $190,500

Deposit Schedule

With the Offer $10,000
Deposit @ 7 days $30,000
Deposit @ 180 days $20,000
Deposit @ 360 days $20,000
Total Deposit $80,000
Closing Date Dec 1, 2025

Components of Return

Potential Returns

Year 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 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%

Location of b1-2751 Kingsway, Vancouver, BC, V5R 5H4

Demographic Information of b1-2751 Kingsway, Vancouver, BC, V5R 5H4

Life Stage

Older Families

Employment Type

Service Sector/White Collar

Average Household Income

$115,907.52

Average Number of Children

1.53

Household Population

Household Structure

Age of Population

Education

Education Level

No certificate/diploma/degree

22.55 %

High school certificate or equivalent

31.03 %

Apprenticeship trade certificate/diploma

4.0 %

College/non-university certificate

13.49 %

University certificate (below bachelor)

2.15 %

University Degree

26.79 %

Commuter

Travel To Work

By Car

68.69 %

By Public Transit

25.93 %

By Walking

1.87 %

By Bicycle

0.7 %

By Other Methods

2.81 %

Cultural Diversity

Knowledge of Official Language

Mother Tongue

Building Information

Building Type

Apartments (Low and High Rise)

39.5 %

Houses

60.5 %

Own Vs. Rent