Frame - 2751 Kingsway - c6 - Vancouver, BC, V5R 5H4
2.5 Beds
2 Baths
843 sqft
2.5 Beds
2 Baths
843 sqft
Mortgage | |
---|---|
Purchase Price | $ |
Down Payment % | $ |
Mortgage Amount | $720,000 |
Mortgage Payment % | $3,735 |
Income | |
---|---|
Gross Rental Income | $ |
Vacancy Rate % | $ |
Other | $ |
Gross Operating Income | $2,453 |
Operating Expenses | |
Management Fees % | $ |
Property Tax | $ |
Repair Reserve % | $ |
Insurance | $ |
Condo/Strata Fees | $ |
Total Operating Expenses | $933 |
Net Operating Income | $1,520 |
Debt Service | |
Mortgage Payment | $3,735 |
Net Cash Flow | -$2,215 |
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 | $2,453 | $29,543 | $30,813 | $32,138 | $33,520 | $34,961 | $36,465 | $38,033 | $39,668 | $41,374 |
Operating Expenses | -$933 | -$11,221 | -$11,508 | -$11,804 | -$12,109 | -$12,423 | -$12,746 | -$13,078 | -$13,421 | -$13,774 |
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 | -$2,215 | -$26,507 | -$25,524 | -$24,495 | -$23,418 | -$22,290 | -$21,110 | -$19,875 | -$18,582 | -$17,229 |
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 | -$2,215 | -$26,507 | -$25,524 | -$24,495 | -$23,418 | -$22,290 | -$21,110 | -$19,875 | -$18,582 | -$17,229 |
Total Return | $43,697 | $31,988 | $35,874 | $39,950 | $44,226 | $48,711 | $53,415 | $58,349 | $63,524 | $68,952 |
Cumulative Return | $43,697 | $75,686 | $111,561 | $151,511 | $195,738 | $244,449 | $297,865 | $356,214 | $419,738 | $488,691 |
Investment Metrics | ||||||||||
Cumulative ROI | 20.5% | 33.7% | 47.2% | 60.9% | 74.8% | 88.8% | 102.9% | 117.0% | 131.1% | 145.3% |
Cash On Cash | -1.0% | -11.8% | -10.8% | -9.8% | -8.9% | -8.1% | -7.3% | -6.5% | -5.8% | -5.1% |