Frame - 2751 Kingsway - d3 - Vancouver, BC, V5R 5H4
3.5 Beds
2 Baths
1069 sqft
3.5 Beds
2 Baths
1069 sqft
Mortgage | |
---|---|
Purchase Price | $ |
Down Payment % | $ |
Mortgage Amount | $880,000 |
Mortgage Payment % | $4,565 |
Income | |
---|---|
Gross Rental Income | $ |
Vacancy Rate % | $ |
Other | $ |
Gross Operating Income | $3,110 |
Operating Expenses | |
Management Fees % | $ |
Property Tax | $ |
Repair Reserve % | $ |
Insurance | $ |
Condo/Strata Fees | $ |
Total Operating Expenses | $1,172 |
Net Operating Income | $1,937 |
Debt Service | |
Mortgage Payment | $4,565 |
Net Cash Flow | -$2,628 |
Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 | |
---|---|---|---|---|---|---|---|---|---|---|
Investments | ||||||||||
Deposits | $110,000 | - | - | - | - | - | - | - | - | - |
Closing Costs | $146,500 | - | - | - | - | - | - | - | - | - |
Mortgage Paydown | $1,116 | $13,745 | $14,406 | $15,098 | $15,824 | $16,584 | $17,381 | $18,217 | $19,093 | $20,010 |
Total | $257,616 | $13,745 | $14,406 | $15,098 | $15,824 | $16,584 | $17,381 | $18,217 | $19,093 | $20,010 |
Cash Invested | $257,616 | $271,362 | $285,768 | $300,866 | $316,691 | $333,276 | $350,658 | $368,875 | $387,968 | $407,979 |
Rental Cash Flows | ||||||||||
Rent and other income | $3,110 | $37,463 | $39,074 | $40,754 | $42,506 | $44,334 | $46,240 | $48,229 | $50,303 | $52,466 |
Operating Expenses | -$1,172 | -$14,105 | -$14,467 | -$14,840 | -$15,224 | -$15,619 | -$16,026 | -$16,445 | -$16,877 | -$17,322 |
Mortgage Payment | -$4,565 | -$54,791 | -$54,791 | -$54,791 | -$54,791 | -$54,791 | -$54,791 | -$54,791 | -$54,791 | -$54,791 |
Net Cash Flow | -$2,628 | -$31,433 | -$30,184 | -$28,877 | -$27,508 | -$26,076 | -$24,576 | -$23,007 | -$21,365 | -$19,647 |
Returns | ||||||||||
Property Price Appreciation | $55,000 | $57,749 | $60,637 | $63,669 | $66,852 | $70,195 | $73,705 | $77,390 | $81,260 | $85,323 |
Mortgage Paydown | $1,116 | $13,745 | $14,406 | $15,098 | $15,824 | $16,584 | $17,381 | $18,217 | $19,093 | $20,010 |
Net Cash Flow | -$2,628 | -$31,433 | -$30,184 | -$28,877 | -$27,508 | -$26,076 | -$24,576 | -$23,007 | -$21,365 | -$19,647 |
Total Return | $53,488 | $40,061 | $44,858 | $49,890 | $55,168 | $60,704 | $66,510 | $72,600 | $78,987 | $85,686 |
Cumulative Return | $53,488 | $93,550 | $138,408 | $188,299 | $243,467 | $304,171 | $370,682 | $443,282 | $522,270 | $607,956 |
Investment Metrics | ||||||||||
Cumulative ROI | 20.8% | 34.5% | 48.4% | 62.6% | 76.9% | 91.3% | 105.7% | 120.2% | 134.6% | 149.0% |
Cash On Cash | -1.0% | -11.6% | -10.6% | -9.6% | -8.7% | -7.8% | -7.0% | -6.2% | -5.5% | -4.8% |
-7.42%
Price change (1 year)
30.78%
Price change (5 years)