Frame - 2751 Kingsway - c9 - Vancouver, BC, V5R 5H4
2.5 Beds
2 Baths
822 sqft
2.5 Beds
2 Baths
822 sqft
Mortgage | |
---|---|
Purchase Price | $ |
Down Payment % | $ |
Mortgage Amount | $720,000 |
Mortgage Payment % | $3,735 |
Income | |
---|---|
Gross Rental Income | $ |
Vacancy Rate % | $ |
Other | $ |
Gross Operating Income | $2,392 |
Operating Expenses | |
Management Fees % | $ |
Property Tax | $ |
Repair Reserve % | $ |
Insurance | $ |
Condo/Strata Fees | $ |
Total Operating Expenses | $915 |
Net Operating Income | $1,476 |
Debt Service | |
Mortgage Payment | $3,735 |
Net Cash Flow | -$2,259 |
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 | $2,392 | $28,807 | $30,045 | $31,337 | $32,685 | $34,090 | $35,556 | $37,085 | $38,680 | $40,343 |
Operating Expenses | -$915 | -$11,009 | -$11,290 | -$11,580 | -$11,879 | -$12,186 | -$12,503 | -$12,829 | -$13,164 | -$13,510 |
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 | -$2,259 | -$27,031 | -$26,074 | -$25,072 | -$24,023 | -$22,925 | -$21,775 | -$20,572 | -$19,313 | -$17,996 |
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 | -$2,259 | -$27,031 | -$26,074 | -$25,072 | -$24,023 | -$22,925 | -$21,775 | -$20,572 | -$19,313 | -$17,996 |
Total Return | $43,654 | $31,464 | $35,324 | $39,374 | $43,621 | $48,076 | $52,750 | $57,651 | $62,793 | $68,185 |
Cumulative Return | $43,654 | $75,119 | $110,444 | $149,818 | $193,439 | $241,516 | $294,267 | $351,918 | $414,712 | $482,898 |
Investment Metrics | ||||||||||
Cumulative ROI | 20.5% | 33.4% | 46.7% | 60.2% | 73.9% | 87.7% | 101.6% | 115.6% | 129.6% | 143.5% |
Cash On Cash | -1.1% | -12.0% | -11.0% | -10.1% | -9.2% | -8.3% | -7.5% | -6.8% | -6.0% | -5.3% |