Frame - 2751 Kingsway - c11 - Vancouver, BC, V5R 5H4
2.5 Beds
2 Baths
728 sqft
2.5 Beds
2 Baths
728 sqft
Mortgage | |
---|---|
Purchase Price | $ |
Down Payment % | $ |
Mortgage Amount | $720,000 |
Mortgage Payment % | $3,735 |
Income | |
---|---|
Gross Rental Income | $ |
Vacancy Rate % | $ |
Other | $ |
Gross Operating Income | $2,118 |
Operating Expenses | |
Management Fees % | $ |
Property Tax | $ |
Repair Reserve % | $ |
Insurance | $ |
Condo/Strata Fees | $ |
Total Operating Expenses | $836 |
Net Operating Income | $1,281 |
Debt Service | |
Mortgage Payment | $3,735 |
Net Cash Flow | -$2,453 |
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 | $2,118 | $25,512 | $26,609 | $27,754 | $28,947 | $30,192 | $31,490 | $32,844 | $34,256 | $35,730 |
Operating Expenses | -$836 | -$10,059 | -$10,315 | -$10,578 | -$10,849 | -$11,127 | -$11,414 | -$11,710 | -$12,014 | -$12,327 |
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 | -$2,453 | -$29,375 | -$28,534 | -$27,653 | -$26,730 | -$25,764 | -$24,753 | -$23,694 | -$22,586 | -$21,427 |
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 | -$2,453 | -$29,375 | -$28,534 | -$27,653 | -$26,730 | -$25,764 | -$24,753 | -$23,694 | -$22,586 | -$21,427 |
Total Return | $43,459 | $29,120 | $32,864 | $36,793 | $40,914 | $45,237 | $49,772 | $54,529 | $59,520 | $64,754 |
Cumulative Return | $43,459 | $72,580 | $105,444 | $142,237 | $183,152 | $228,389 | $278,161 | $332,691 | $392,211 | $456,966 |
Investment Metrics | ||||||||||
Cumulative ROI | 20.4% | 32.3% | 44.6% | 57.2% | 70.0% | 83.0% | 96.1% | 109.3% | 122.5% | 135.8% |
Cash On Cash | -1.1% | -13.1% | -12.1% | -11.1% | -10.2% | -9.4% | -8.5% | -7.8% | -7.1% | -6.4% |
11.83%
Price change (1 year)
54.51%
Price change (5 years)
11.84%
Price change (1 year)
54.2%
Price change (5 years)