Frame - 2751 Kingsway - c10 - Vancouver, BC, V5R 5H4
2.5 Beds
2 Baths
719 sqft
2.5 Beds
2 Baths
719 sqft
Mortgage | |
---|---|
Purchase Price | $ |
Down Payment % | $ |
Mortgage Amount | $720,000 |
Mortgage Payment % | $3,735 |
Income | |
---|---|
Gross Rental Income | $ |
Vacancy Rate % | $ |
Other | $ |
Gross Operating Income | $2,092 |
Operating Expenses | |
Management Fees % | $ |
Property Tax | $ |
Repair Reserve % | $ |
Insurance | $ |
Condo/Strata Fees | $ |
Total Operating Expenses | $828 |
Net Operating Income | $1,263 |
Debt Service | |
Mortgage Payment | $3,735 |
Net Cash Flow | -$2,472 |
Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 | |
---|---|---|---|---|---|---|---|---|---|---|
Investments | ||||||||||
Deposits | $90,000 | - | - | - | - | - | - | - | - | - |
Closing Costs | $122,500 | - | - | - | - | - | - | - | - | - |
Mortgage Paydown | $913 | $11,246 | $11,786 | $12,353 | $12,947 | $13,569 | $14,221 | $14,905 | $15,621 | $16,372 |
Total | $213,413 | $11,246 | $11,786 | $12,353 | $12,947 | $13,569 | $14,221 | $14,905 | $15,621 | $16,372 |
Cash Invested | $213,413 | $224,659 | $236,446 | $248,800 | $261,747 | $275,316 | $289,538 | $304,443 | $320,065 | $336,437 |
Rental Cash Flows | ||||||||||
Rent and other income | $2,092 | $25,197 | $26,280 | $27,411 | $28,589 | $29,819 | $31,101 | $32,438 | $33,833 | $35,288 |
Operating Expenses | -$828 | -$9,968 | -$10,221 | -$10,482 | -$10,750 | -$11,026 | -$11,310 | -$11,603 | -$11,904 | -$12,214 |
Mortgage Payment | -$3,735 | -$44,829 | -$44,829 | -$44,829 | -$44,829 | -$44,829 | -$44,829 | -$44,829 | -$44,829 | -$44,829 |
Net Cash Flow | -$2,472 | -$29,600 | -$28,770 | -$27,900 | -$26,990 | -$26,036 | -$25,038 | -$23,993 | -$22,900 | -$21,755 |
Returns | ||||||||||
Property Price Appreciation | $45,000 | $47,249 | $49,612 | $52,093 | $54,697 | $57,432 | $60,304 | $63,319 | $66,485 | $69,809 |
Mortgage Paydown | $913 | $11,246 | $11,786 | $12,353 | $12,947 | $13,569 | $14,221 | $14,905 | $15,621 | $16,372 |
Net Cash Flow | -$2,472 | -$29,600 | -$28,770 | -$27,900 | -$26,990 | -$26,036 | -$25,038 | -$23,993 | -$22,900 | -$21,755 |
Total Return | $43,441 | $28,895 | $32,629 | $36,545 | $40,654 | $44,965 | $49,487 | $54,230 | $59,206 | $64,426 |
Cumulative Return | $43,441 | $72,336 | $104,966 | $141,512 | $182,167 | $227,132 | $276,619 | $330,850 | $390,057 | $454,483 |
Investment Metrics | ||||||||||
Cumulative ROI | 20.4% | 32.2% | 44.4% | 56.9% | 69.6% | 82.5% | 95.5% | 108.7% | 121.9% | 135.1% |
Cash On Cash | -1.2% | -13.2% | -12.2% | -11.2% | -10.3% | -9.5% | -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)