Frame - 2751 Kingsway - c2 - Vancouver, BC, V5R 5H4
2.5 Beds
2 Baths
804 sqft
2.5 Beds
2 Baths
804 sqft
Mortgage | |
---|---|
Purchase Price | $ |
Down Payment % | $ |
Mortgage Amount | $720,000 |
Mortgage Payment % | $3,735 |
Income | |
---|---|
Gross Rental Income | $ |
Vacancy Rate % | $ |
Other | $ |
Gross Operating Income | $2,339 |
Operating Expenses | |
Management Fees % | $ |
Property Tax | $ |
Repair Reserve % | $ |
Insurance | $ |
Condo/Strata Fees | $ |
Total Operating Expenses | $900 |
Net Operating Income | $1,439 |
Debt Service | |
Mortgage Payment | $3,735 |
Net Cash Flow | -$2,296 |
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 | $2,339 | $28,176 | $29,387 | $30,651 | $31,969 | $33,344 | $34,778 | $36,273 | $37,833 | $39,460 |
Operating Expenses | -$900 | -$10,827 | -$11,103 | -$11,388 | -$11,681 | -$11,983 | -$12,294 | -$12,614 | -$12,944 | -$13,284 |
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 | -$2,296 | -$27,480 | -$26,545 | -$25,566 | -$24,541 | -$23,468 | -$22,345 | -$21,170 | -$19,940 | -$18,653 |
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 | -$2,296 | -$27,480 | -$26,545 | -$25,566 | -$24,541 | -$23,468 | -$22,345 | -$21,170 | -$19,940 | -$18,653 |
Total Return | $43,617 | $31,015 | $34,853 | $38,879 | $43,103 | $47,533 | $52,179 | $57,054 | $62,166 | $67,528 |
Cumulative Return | $43,617 | $74,633 | $109,486 | $148,366 | $191,469 | $239,003 | $291,183 | $348,237 | $410,403 | $477,932 |
Investment Metrics | ||||||||||
Cumulative ROI | 20.4% | 33.2% | 46.3% | 59.6% | 73.2% | 86.8% | 100.6% | 114.4% | 128.2% | 142.1% |
Cash On Cash | -1.1% | -12.2% | -11.2% | -10.3% | -9.4% | -8.5% | -7.7% | -7.0% | -6.2% | -5.5% |
-7.42%
Price change (1 year)
30.78%
Price change (5 years)