Frame - 2751 Kingsway - c14 - Vancouver, BC, V5R 5H4
2.5 Beds
2 Baths
784 sqft
2.5 Beds
2 Baths
784 sqft
Mortgage | |
---|---|
Purchase Price | $ |
Down Payment % | $ |
Mortgage Amount | $720,000 |
Mortgage Payment % | $3,735 |
Income | |
---|---|
Gross Rental Income | $ |
Vacancy Rate % | $ |
Other | $ |
Gross Operating Income | $2,281 |
Operating Expenses | |
Management Fees % | $ |
Property Tax | $ |
Repair Reserve % | $ |
Insurance | $ |
Condo/Strata Fees | $ |
Total Operating Expenses | $883 |
Net Operating Income | $1,397 |
Debt Service | |
Mortgage Payment | $3,735 |
Net Cash Flow | -$2,337 |
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 | $2,281 | $27,475 | $28,656 | $29,889 | $31,174 | $32,514 | $33,912 | $35,371 | $36,892 | $38,478 |
Operating Expenses | -$883 | -$10,625 | -$10,896 | -$11,175 | -$11,462 | -$11,758 | -$12,063 | -$12,376 | -$12,699 | -$13,032 |
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 | -$2,337 | -$27,979 | -$27,068 | -$26,115 | -$25,117 | -$24,073 | -$22,979 | -$21,834 | -$20,636 | -$19,383 |
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 | -$2,337 | -$27,979 | -$27,068 | -$26,115 | -$25,117 | -$24,073 | -$22,979 | -$21,834 | -$20,636 | -$19,383 |
Total Return | $43,575 | $30,517 | $34,330 | $38,330 | $42,527 | $46,928 | $51,546 | $56,389 | $61,470 | $66,798 |
Cumulative Return | $43,575 | $74,092 | $108,423 | $146,753 | $189,280 | $236,209 | $287,756 | $344,146 | $405,616 | $472,415 |
Investment Metrics | ||||||||||
Cumulative ROI | 20.4% | 33.0% | 45.9% | 59.0% | 72.3% | 85.8% | 99.4% | 113.0% | 126.7% | 140.4% |
Cash On Cash | -1.1% | -12.5% | -11.4% | -10.5% | -9.6% | -8.7% | -7.9% | -7.2% | -6.4% | -5.8% |