Frame - 2751 Kingsway - c7 - Vancouver, BC, V5R 5H4
2.5 Beds
2 Baths
830 sqft
2.5 Beds
2 Baths
830 sqft
Mortgage | |
---|---|
Purchase Price | $ |
Down Payment % | $ |
Mortgage Amount | $720,000 |
Mortgage Payment % | $3,735 |
Income | |
---|---|
Gross Rental Income | $ |
Vacancy Rate % | $ |
Other | $ |
Gross Operating Income | $2,415 |
Operating Expenses | |
Management Fees % | $ |
Property Tax | $ |
Repair Reserve % | $ |
Insurance | $ |
Condo/Strata Fees | $ |
Total Operating Expenses | $922 |
Net Operating Income | $1,493 |
Debt Service | |
Mortgage Payment | $3,735 |
Net Cash Flow | -$2,242 |
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 | $2,415 | $29,087 | $30,338 | $31,642 | $33,003 | $34,422 | $35,902 | $37,446 | $39,056 | $40,736 |
Operating Expenses | -$922 | -$11,089 | -$11,373 | -$11,666 | -$11,966 | -$12,276 | -$12,595 | -$12,924 | -$13,262 | -$13,611 |
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 | -$2,242 | -$26,831 | -$25,865 | -$24,852 | -$23,792 | -$22,683 | -$21,522 | -$20,307 | -$19,035 | -$17,704 |
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 | -$2,242 | -$26,831 | -$25,865 | -$24,852 | -$23,792 | -$22,683 | -$21,522 | -$20,307 | -$19,035 | -$17,704 |
Total Return | $43,670 | $31,664 | $35,534 | $39,593 | $43,852 | $48,318 | $53,003 | $57,917 | $63,071 | $68,477 |
Cumulative Return | $43,670 | $75,335 | $110,869 | $150,463 | $194,315 | $242,634 | $295,637 | $353,555 | $416,627 | $485,104 |
Investment Metrics | ||||||||||
Cumulative ROI | 20.5% | 33.5% | 46.9% | 60.5% | 74.2% | 88.1% | 102.1% | 116.1% | 130.2% | 144.2% |
Cash On Cash | -1.1% | -11.9% | -10.9% | -10.0% | -9.1% | -8.2% | -7.4% | -6.7% | -5.9% | -5.3% |