Frame - 2751 Kingsway - b2 - Vancouver, BC, V5R 5H4
2.5 Beds
1 Bath
636 sqft
2.5 Beds
1 Bath
636 sqft
Mortgage | |
---|---|
Purchase Price | $ |
Down Payment % | $ |
Mortgage Amount | $640,000 |
Mortgage Payment % | $3,320 |
Income | |
---|---|
Gross Rental Income | $ |
Vacancy Rate % | $ |
Other | $ |
Gross Operating Income | $1,850 |
Operating Expenses | |
Management Fees % | $ |
Property Tax | $ |
Repair Reserve % | $ |
Insurance | $ |
Condo/Strata Fees | $ |
Total Operating Expenses | $734 |
Net Operating Income | $1,116 |
Debt Service | |
Mortgage Payment | $3,320 |
Net Cash Flow | -$2,204 |
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 | $1,850 | $22,288 | $23,247 | $24,246 | $25,289 | $26,376 | $27,510 | $28,693 | $29,927 | $31,214 |
Operating Expenses | -$734 | -$8,829 | -$9,053 | -$9,284 | -$9,521 | -$9,766 | -$10,017 | -$10,276 | -$10,543 | -$10,818 |
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 | -$2,204 | -$26,389 | -$25,654 | -$24,885 | -$24,080 | -$23,237 | -$22,355 | -$21,431 | -$20,464 | -$19,451 |
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 | -$2,204 | -$26,389 | -$25,654 | -$24,885 | -$24,080 | -$23,237 | -$22,355 | -$21,431 | -$20,464 | -$19,451 |
Total Return | $38,607 | $25,607 | $28,922 | $32,399 | $36,048 | $39,875 | $43,890 | $48,101 | $52,519 | $57,154 |
Cumulative Return | $38,607 | $64,215 | $93,137 | $125,537 | $161,585 | $201,461 | $245,351 | $293,453 | $345,973 | $403,127 |
Investment Metrics | ||||||||||
Cumulative ROI | 20.2% | 31.9% | 44.0% | 56.4% | 69.0% | 81.8% | 94.7% | 107.8% | 120.9% | 134.1% |
Cash On Cash | -1.2% | -13.1% | -12.1% | -11.2% | -10.3% | -9.4% | -8.6% | -7.9% | -7.2% | -6.5% |
-9.02%
Price change (1 year)
9.83%
Price change (5 years)
0.62%
Price change (1 year)
37.87%
Price change (5 years)