penthouse_4-2452 Marine Dr, West Vancouver, BC, V7V 1L1
West Vancouver BC, V7V 1L1
2 Beds
2 Baths
1968 sqft
West Vancouver BC, V7V 1L1
Mortgage | |
---|---|
Purchase Price | $ |
Down Payment % | $798,000 |
Mortgage Amount | $3,192,000 |
Mortgage Payment % | $16,561 |
Income | |
---|---|
Gross Rental Income | $ |
Vacancy Rate % | $ |
Other | $ |
Gross Operating Income | $4,797 |
Operating Expenses | |
Management Fees % | $ |
Property Tax | $ |
Repair Reserve % | $ |
Insurance | $ |
Condo/Strata Fees | $ |
Total Operating Expenses | $2,502 |
Net Operating Income | $2,294 |
Debt Service | |
Mortgage Payment | $16,561 |
Net Cash Flow | -$14,267 |
Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 | |
---|---|---|---|---|---|---|---|---|---|---|
Investments | ||||||||||
Deposits | $798,000 | - | - | - | - | - | - | - | - | - |
Closing Costs | - | - | $134,000 | - | - | - | - | - | - | - |
Mortgage Paydown | - | - | $20,410 | $50,645 | $53,079 | $55,630 | $58,304 | $61,106 | $64,043 | $67,121 |
Total | $798,000 | $0 | $154,410 | $50,645 | $53,079 | $55,630 | $58,304 | $61,106 | $64,043 | $67,121 |
Cash Invested | $798,000 | $798,000 | $952,410 | $1,003,055 | $1,056,134 | $1,111,765 | $1,170,069 | $1,231,175 | $1,295,219 | $1,362,341 |
Rental Cash Flows | ||||||||||
Rent and other income | - | - | $23,985 | $58,595 | $61,114 | $63,742 | $66,483 | $69,342 | $72,324 | $75,434 |
Operating Expenses | - | - | -$12,512 | -$30,331 | -$31,062 | -$31,813 | -$32,585 | -$33,377 | -$34,192 | -$35,030 |
Mortgage Payment | - | - | -$82,809 | -$198,743 | -$198,743 | -$198,743 | -$198,743 | -$198,743 | -$198,743 | -$198,743 |
Net Cash Flow | - | - | -$71,337 | -$170,479 | -$168,690 | -$166,813 | -$164,844 | -$162,778 | -$160,611 | -$158,339 |
Returns | ||||||||||
Property Price Appreciation | $199,500 | $209,474 | $219,948 | $230,946 | $242,493 | $254,618 | $267,349 | $280,716 | $294,752 | $309,489 |
Mortgage Paydown | - | - | $20,410 | $50,645 | $53,079 | $55,630 | $58,304 | $61,106 | $64,043 | $67,121 |
Net Cash Flow | - | - | -$71,337 | -$170,479 | -$168,690 | -$166,813 | -$164,844 | -$162,778 | -$160,611 | -$158,339 |
Total Return | $199,500 | $209,474 | $169,021 | $111,111 | $126,881 | $143,434 | $160,808 | $179,044 | $198,184 | $218,272 |
Cumulative Return | $199,500 | $408,975 | $577,996 | $689,108 | $815,990 | $959,425 | $1,120,233 | $1,299,278 | $1,497,462 | $1,715,735 |
Investment Metrics | ||||||||||
Cumulative ROI | 25.0% | 51.3% | 60.7% | 68.7% | 77.3% | 86.3% | 95.7% | 105.5% | 115.6% | 125.9% |
Cash On Cash | - | - | -7.5% | -17.0% | -16.0% | -15.0% | -14.1% | -13.2% | -12.4% | -11.6% |
-1.62%
Price change (1 year)
45.04%
Price change (5 years)