Investor ROI

Property & Financing

Purchase Price

Down Payment

Interest Rate

Rental Income

Monthly Rent

Vacancy Rate

Management Fee

Monthly Operating Costs

Property Tax

Insurance

Strata/HOA

Maintenance

Metro Vancouver Avg Rents

Studio

$1,750

1 Bed

$2,200

2 Bed

$2,850

3 Bed

$3,400

Source: liv.rent, CMHC Rental Market Report. Approximate.

Investment Returns

Monthly Cash Flow

-$1,076

negative — you cover the shortfall

Cap Rate

3.1%

Cash-on-Cash

-8.6%

GRM

20.0

Down Payment$150,000

Monthly Mortgage$2,631

Effective Rent$2,375

Total Expenses/mo$3,451

Annual NOI$18,660

Annual Cash Flow-$12,908

Estimate only. Does not include appreciation, tax benefits, or principal paydown. Consult a financial advisor.

Discuss Your Investment

Analyze cash flow, cap rates, and find the right investment property. Free 30-minute call with Kyle Mark.