Frame - 2751 Kingsway - d5 - Vancouver, BC, V5R 5H4
3.5 Beds
2 Baths
1071 sqft
3.5 Beds
2 Baths
1071 sqft
Mortgage | |
---|---|
Purchase Price | $ |
Down Payment % | $ |
Mortgage Amount | $880,000 |
Mortgage Payment % | $4,565 |
Income | |
---|---|
Gross Rental Income | $ |
Vacancy Rate % | $ |
Other | $ |
Gross Operating Income | $3,116 |
Operating Expenses | |
Management Fees % | $ |
Property Tax | $ |
Repair Reserve % | $ |
Insurance | $ |
Condo/Strata Fees | $ |
Total Operating Expenses | $1,174 |
Net Operating Income | $1,941 |
Debt Service | |
Mortgage Payment | $4,565 |
Net Cash Flow | -$2,623 |
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 | $3,116 | $37,533 | $39,147 | $40,830 | $42,586 | $44,417 | $46,327 | $48,319 | $50,397 | $52,564 |
Operating Expenses | -$1,174 | -$14,125 | -$14,488 | -$14,861 | -$15,246 | -$15,641 | -$16,049 | -$16,469 | -$16,901 | -$17,347 |
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 | -$2,623 | -$31,383 | -$30,132 | -$28,822 | -$27,451 | -$26,015 | -$24,513 | -$22,941 | -$21,296 | -$19,574 |
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 | -$2,623 | -$31,383 | -$30,132 | -$28,822 | -$27,451 | -$26,015 | -$24,513 | -$22,941 | -$21,296 | -$19,574 |
Total Return | $53,492 | $40,111 | $44,911 | $49,945 | $55,225 | $60,764 | $66,573 | $72,666 | $79,057 | $85,759 |
Cumulative Return | $53,492 | $93,604 | $138,515 | $188,460 | $243,686 | $304,451 | $371,025 | $443,691 | $522,748 | $608,508 |
Investment Metrics | ||||||||||
Cumulative ROI | 20.8% | 34.5% | 48.5% | 62.6% | 76.9% | 91.4% | 105.8% | 120.3% | 134.7% | 149.2% |
Cash On Cash | -1.0% | -11.6% | -10.5% | -9.6% | -8.7% | -7.8% | -7.0% | -6.2% | -5.5% | -4.8% |