penthouse_5-2452 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 | - | - | $24,540 | $50,843 | $53,287 | $55,848 | $58,532 | $61,346 | $64,294 | $67,384 |
Total | $798,000 | $0 | $158,540 | $50,843 | $53,287 | $55,848 | $58,532 | $61,346 | $64,294 | $67,384 |
Cash Invested | $798,000 | $798,000 | $956,540 | $1,007,384 | $1,060,671 | $1,116,519 | $1,175,052 | $1,236,398 | $1,300,693 | $1,368,078 |
Rental Cash Flows | ||||||||||
Rent and other income | - | - | $28,782 | $58,801 | $61,330 | $63,967 | $66,717 | $69,586 | $72,578 | $75,699 |
Operating Expenses | - | - | -$15,015 | -$30,391 | -$31,124 | -$31,877 | -$32,650 | -$33,445 | -$34,261 | -$35,100 |
Mortgage Payment | - | - | -$99,371 | -$198,743 | -$198,743 | -$198,743 | -$198,743 | -$198,743 | -$198,743 | -$198,743 |
Net Cash Flow | - | - | -$85,604 | -$170,333 | -$168,537 | -$166,653 | -$164,675 | -$162,601 | -$160,426 | -$158,144 |
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 | - | - | $24,540 | $50,843 | $53,287 | $55,848 | $58,532 | $61,346 | $64,294 | $67,384 |
Net Cash Flow | - | - | -$85,604 | -$170,333 | -$168,537 | -$166,653 | -$164,675 | -$162,601 | -$160,426 | -$158,144 |
Total Return | $199,500 | $209,474 | $158,884 | $111,456 | $127,243 | $143,813 | $161,206 | $179,460 | $198,620 | $218,730 |
Cumulative Return | $199,500 | $408,975 | $567,859 | $679,315 | $806,559 | $950,372 | $1,111,578 | $1,291,039 | $1,489,660 | $1,708,390 |
Investment Metrics | ||||||||||
Cumulative ROI | 25.0% | 51.3% | 59.4% | 67.4% | 76.0% | 85.1% | 94.6% | 104.4% | 114.5% | 124.9% |
Cash On Cash | - | - | -8.9% | -16.9% | -15.9% | -14.9% | -14.0% | -13.2% | -12.3% | -11.6% |
4.59%
Price change (1 year)
66.85%
Price change (5 years)
4.74%
Price change (1 year)
75.06%
Price change (5 years)