Frame - 2751 Kingsway - c5 - Vancouver, BC, V5R 5H4
2.5 Beds
2 Baths
799 sqft
2.5 Beds
2 Baths
799 sqft
Mortgage | |
---|---|
Purchase Price | $ |
Down Payment % | $ |
Mortgage Amount | $720,000 |
Mortgage Payment % | $3,735 |
Income | |
---|---|
Gross Rental Income | $ |
Vacancy Rate % | $ |
Other | $ |
Gross Operating Income | $2,325 |
Operating Expenses | |
Management Fees % | $ |
Property Tax | $ |
Repair Reserve % | $ |
Insurance | $ |
Condo/Strata Fees | $ |
Total Operating Expenses | $896 |
Net Operating Income | $1,428 |
Debt Service | |
Mortgage Payment | $3,735 |
Net Cash Flow | -$2,306 |
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 | $2,325 | $28,001 | $29,205 | $30,460 | $31,770 | $33,136 | $34,561 | $36,047 | $37,597 | $39,214 |
Operating Expenses | -$896 | -$10,776 | -$11,052 | -$11,335 | -$11,627 | -$11,927 | -$12,236 | -$12,555 | -$12,883 | -$13,221 |
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 | -$2,306 | -$27,605 | -$26,676 | -$25,703 | -$24,685 | -$23,619 | -$22,504 | -$21,336 | -$20,114 | -$18,835 |
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 | -$2,306 | -$27,605 | -$26,676 | -$25,703 | -$24,685 | -$23,619 | -$22,504 | -$21,336 | -$20,114 | -$18,835 |
Total Return | $43,606 | $30,891 | $34,723 | $38,742 | $42,959 | $47,382 | $52,021 | $56,888 | $61,992 | $67,346 |
Cumulative Return | $43,606 | $74,497 | $109,220 | $147,963 | $190,922 | $238,304 | $290,326 | $347,214 | $409,206 | $476,553 |
Investment Metrics | ||||||||||
Cumulative ROI | 20.4% | 33.2% | 46.2% | 59.5% | 72.9% | 86.6% | 100.3% | 114.0% | 127.9% | 141.6% |
Cash On Cash | -1.1% | -12.3% | -11.3% | -10.3% | -9.4% | -8.6% | -7.8% | -7.0% | -6.3% | -5.6% |
3.68%
Price change (1 year)
13.39%
Price change (5 years)