LiveEn Direct
Button CopyPathCircle CloseCircle Left ArrowArrow Down Icon GreyClosecirclecircleBurger
Image 1
Image 2
Image 3
$1,275,900

3 Beds

2 Baths

976 sqft

b5a_berkeley-5010 Ash St, Vancouver, BC, V5Z 3G4

Vancouver BC, V5Z 3G4

MLS® # PB804-B5A_BERKELEY
B5a_Berkeley - Ashleigh Oakridge by Peterson

Property Features:

  • Bedrooms: 2.5
  • Bathrooms: 2.0
  • Floor Space (approx): 976

This listing content provided by Brokers PlaybookTM

Potential Investment Performance

Cumulative ROI

74.7%

Cumulative Market Appreciation

$352,507

Net Operating Income in Year 5

$25,046

Cash on Cash Return in Year 5

-9.6%

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
%
$318,975
Mortgage Amount $956,925
Mortgage Payment
%
$4,965

Cash Flow Calculator

monthly
yearly
Income
Gross Rental Income
Powered By
$
Vacancy Rate
%
$
Other
$
Gross Operating Income $2,840
Operating Expenses
Management Fees
%
$
Property Tax
$
Repair Reserve
%
$
Insurance
$
Condo/Strata Fees
$
Total Operating Expenses $1,176
Net Operating Income $1,663
Debt Service
Mortgage Payment $4,965
Net Cash Flow -$3,301

Acquistion Costs

Deposit $318,975
Land Transfer Tax $23,518
Legal Fees $1,500
Adjustments $0
Development Charges $15,000
Down Payment Balance $0
Total Acquisition Costs $358,993

Deposit Schedule

With the Offer $10,000
Deposit @ 7 days $53,795
Deposit @ 60 days $63,795
Deposit @ 365 days $127,590
Deposit @ 180 days $63,795
Total Deposit $318,975
Closing Date Dec 1, 2027

Components of Return

Potential Returns

Year 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Investments
Deposits $191,385$127,590 - - - - - - - -
Closing Costs - - $40,018 - - - - - - -
Mortgage Paydown - - $6,118$15,182$15,912$16,677$17,478$18,319$19,199$20,122
Total $191,385$127,590$46,136$15,182$15,912$16,677$17,478$18,319$19,199$20,122
Cash Invested $191,385$318,975$365,111$380,294$396,207$412,884$430,363$448,682$467,882$488,004
Rental Cash Flows
Rent and other income - - $14,200$34,692$36,184$37,740$39,363$41,055$42,821$44,662
Operating Expenses - - -$5,884-$14,270-$14,629-$14,999-$15,380-$15,771-$16,175-$16,589
Mortgage Payment - - -$24,825-$59,581-$59,581-$59,581-$59,581-$59,581-$59,581-$59,581
Net Cash Flow - - -$16,509-$39,158-$38,026-$36,840-$35,598-$34,297-$32,934-$31,508
Returns
Property Price Appreciation $63,795$66,984$70,333$73,850$77,543$81,420$85,491$89,765$94,254$98,966
Mortgage Paydown - - $6,118$15,182$15,912$16,677$17,478$18,319$19,199$20,122
Net Cash Flow - - -$16,509-$39,158-$38,026-$36,840-$35,598-$34,297-$32,934-$31,508
Total Return $63,795$66,984$59,943$49,874$55,429$61,257$67,372$73,787$80,518$87,580
Cumulative Return $63,795$130,779$190,723$240,598$296,027$357,284$424,656$498,444$578,963$666,544
Investment Metrics
Cumulative ROI 33.3% 41.0% 52.2% 63.3% 74.7% 86.5% 98.7% 111.1% 123.7% 136.6%
Cash On Cash - - -4.5% -10.3% -9.6% -8.9% -8.3% -7.6% -7.0% -6.5%

Location of b5a_berkeley-5010 Ash St, Vancouver, BC, V5Z 3G4

Demographic Information of b5a_berkeley-5010 Ash St, Vancouver, BC, V5Z 3G4

Life Stage

Older Families

Employment Type

Service Sector/White Collar

Average Household Income

$156,805.86

Average Number of Children

1.52

Household Population

Household Structure

Age of Population

Education

Education Level

No certificate/diploma/degree

6.65 %

High school certificate or equivalent

19.42 %

Apprenticeship trade certificate/diploma

3.69 %

College/non-university certificate

10.47 %

University certificate (below bachelor)

2.78 %

University Degree

56.98 %

Commuter

Travel To Work

By Car

53.92 %

By Public Transit

32.58 %

By Walking

7.91 %

By Bicycle

0.7 %

By Other Methods

4.89 %

Cultural Diversity

Knowledge of Official Language

Mother Tongue

Building Information

Building Type

Apartments (Low and High Rise)

58.85 %

Houses

41.15 %

Own Vs. Rent