Frame - 2751 Kingsway - d4 - Vancouver, BC, V5R 5H4
3.5 Beds
2 Baths
1060 sqft
3.5 Beds
2 Baths
1060 sqft
Mortgage | |
---|---|
Purchase Price | $ |
Down Payment % | $ |
Mortgage Amount | $880,000 |
Mortgage Payment % | $4,565 |
Income | |
---|---|
Gross Rental Income | $ |
Vacancy Rate % | $ |
Other | $ |
Gross Operating Income | $3,084 |
Operating Expenses | |
Management Fees % | $ |
Property Tax | $ |
Repair Reserve % | $ |
Insurance | $ |
Condo/Strata Fees | $ |
Total Operating Expenses | $1,165 |
Net Operating Income | $1,919 |
Debt Service | |
Mortgage Payment | $4,565 |
Net Cash Flow | -$2,646 |
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 | $3,084 | $37,147 | $38,745 | $40,411 | $42,148 | $43,961 | $45,851 | $47,823 | $49,879 | $52,024 |
Operating Expenses | -$1,165 | -$14,014 | -$14,374 | -$14,744 | -$15,125 | -$15,518 | -$15,922 | -$16,338 | -$16,767 | -$17,209 |
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 | -$2,646 | -$31,658 | -$30,420 | -$29,124 | -$27,768 | -$26,348 | -$24,861 | -$23,306 | -$21,679 | -$19,975 |
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 | -$2,646 | -$31,658 | -$30,420 | -$29,124 | -$27,768 | -$26,348 | -$24,861 | -$23,306 | -$21,679 | -$19,975 |
Total Return | $53,469 | $39,837 | $44,623 | $49,643 | $54,909 | $60,432 | $66,225 | $72,301 | $78,674 | $85,357 |
Cumulative Return | $53,469 | $93,307 | $137,930 | $187,573 | $242,482 | $302,915 | $369,140 | $441,441 | $520,115 | $605,473 |
Investment Metrics | ||||||||||
Cumulative ROI | 20.8% | 34.4% | 48.3% | 62.3% | 76.6% | 90.9% | 105.3% | 119.7% | 134.1% | 148.4% |
Cash On Cash | -1.0% | -11.7% | -10.6% | -9.7% | -8.8% | -7.9% | -7.1% | -6.3% | -5.6% | -4.9% |