Frame - 2751 Kingsway - c3 - Vancouver, BC, V5R 5H4
2.5 Beds
2 Baths
833 sqft
2.5 Beds
2 Baths
833 sqft
Mortgage | |
---|---|
Purchase Price | $ |
Down Payment % | $ |
Mortgage Amount | $720,000 |
Mortgage Payment % | $3,735 |
Income | |
---|---|
Gross Rental Income | $ |
Vacancy Rate % | $ |
Other | $ |
Gross Operating Income | $2,424 |
Operating Expenses | |
Management Fees % | $ |
Property Tax | $ |
Repair Reserve % | $ |
Insurance | $ |
Condo/Strata Fees | $ |
Total Operating Expenses | $924 |
Net Operating Income | $1,499 |
Debt Service | |
Mortgage Payment | $3,735 |
Net Cash Flow | -$2,236 |
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 | $2,424 | $29,192 | $30,447 | $31,757 | $33,122 | $34,546 | $36,032 | $37,581 | $39,197 | $40,883 |
Operating Expenses | -$924 | -$11,120 | -$11,405 | -$11,698 | -$11,999 | -$12,310 | -$12,630 | -$12,959 | -$13,299 | -$13,648 |
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 | -$2,236 | -$26,757 | -$25,786 | -$24,770 | -$23,706 | -$22,592 | -$21,427 | -$20,207 | -$18,930 | -$17,594 |
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 | -$2,236 | -$26,757 | -$25,786 | -$24,770 | -$23,706 | -$22,592 | -$21,427 | -$20,207 | -$18,930 | -$17,594 |
Total Return | $43,677 | $31,739 | $35,612 | $39,676 | $43,938 | $48,409 | $53,098 | $58,017 | $63,176 | $68,587 |
Cumulative Return | $43,677 | $75,416 | $111,029 | $150,705 | $194,643 | $243,053 | $296,151 | $354,168 | $417,345 | $485,932 |
Investment Metrics | ||||||||||
Cumulative ROI | 20.5% | 33.6% | 47.0% | 60.6% | 74.4% | 88.3% | 102.3% | 116.3% | 130.4% | 144.4% |
Cash On Cash | -1.0% | -11.9% | -10.9% | -10.0% | -9.1% | -8.2% | -7.4% | -6.6% | -5.9% | -5.2% |
-9.02%
Price change (1 year)
9.83%
Price change (5 years)
0.62%
Price change (1 year)
37.87%
Price change (5 years)