LiveEn Direct
Button CopyPathCircle CloseCircle Left ArrowArrow Down Icon GreyClosecirclecircleBurger
Image 1
$900,000

Frame - 2751 Kingsway - c3 - Vancouver, BC, V5R 5H4

MLS® # PB101-C3

2.5 Beds

2 Baths

833 sqft

C3 - Frame by Peterson

Property Features:

  • Bedrooms: 2.5
  • Bathrooms: 2.0
  • Floor Space (approx): 833

This listing content provided by Brokers PlaybookTM

Potential Investment Performance

Cumulative ROI

74.4%

Cumulative Market Appreciation

$248,653

Net Operating Income in Year 5

$22,412

Cash on Cash Return in Year 5

-9.1%

Assumptions

The information below is based on user inputs and general assumptions for informational purposes only. The outputs are not legal, financial, investment, or other advice. Review all fields for accuracy and consult an agent for guidance.

Mortgage Calculator

Mortgage
Purchase Price
$
Down Payment
%
$
Mortgage Amount $720,000
Mortgage Payment
%
$3,735

Cash Flow Calculator

monthly
yearly
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

Acquistion Costs

Deposit $90,000
Land Transfer Tax $16,000
Legal Fees $1,500
Adjustments $0
Development Charges $15,000
Down Payment Balance $90,000
Total Acquisition Costs $212,500

Deposit Schedule

With the Offer $10,000
Deposit @ 7 days $35,000
Deposit @ 180 days $22,500
Deposit @ 360 days $22,500
Total Deposit $90,000
Closing Date Dec 1, 2025

Components of Return

Potential Returns

Year 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 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%

Location of c3-2751 Kingsway, Vancouver, BC, V5R 5H4

Demographic Information of c3-2751 Kingsway, Vancouver, BC, V5R 5H4

Life Stage

Older Families

Employment Type

Service Sector/White Collar

Average Household Income

$115,907.52

Average Number of Children

1.53

Household Population

Household Structure

Age of Population

Education

Education Level

No certificate/diploma/degree

22.55 %

High school certificate or equivalent

31.03 %

Apprenticeship trade certificate/diploma

4.0 %

College/non-university certificate

13.49 %

University certificate (below bachelor)

2.15 %

University Degree

26.79 %

Commuter

Travel To Work

By Car

68.69 %

By Public Transit

25.93 %

By Walking

1.87 %

By Bicycle

0.7 %

By Other Methods

2.81 %

Cultural Diversity

Knowledge of Official Language

Mother Tongue

Building Information

Building Type

Apartments (Low and High Rise)

39.5 %

Houses

60.5 %

Own Vs. Rent