Suite number:
2 Bed Den Storage
Project:
Address:
Vancouver, British Columbia
Developer:
Pinnacle International
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2.5
Size:
1011 sqft
Occupancy Date:
Sep 2027
Price, CAD
$1,850,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
24.69%
Cumulative Return on Investment in Year 5
102.22%
Property Price at the End of Year 5
$2,383,000
Deposit Schedule
Net Gain (Loss)
Get Expert Advice
Property Price Appreciation
Investment Details (10-Year Period)
Income/Return
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| property price appreciation | $96,000 | $101,000 | $106,000 | $112,000 | $118,000 | $124,000 | $130,000 | $137,000 | $144,000 | $152,000 | $1,221,000 |
| rent income | - | - | $3,000 | $35,000 | $37,000 | $39,000 | $40,000 | $42,000 | $44,000 | $46,000 | $285,000 |
| mortgage principal reduction | - | - | $2,000 | $23,000 | $24,000 | $25,000 | $26,000 | $28,000 | $29,000 | $30,000 | $188,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | - | - | - | $5,000 | - | - | - | - | - | - | $5,000 |
| total income return | $96,000 | $101,000 | $111,000 | $175,000 | $179,000 | $188,000 | $197,000 | $207,000 | $217,000 | $228,000 | $1,699,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | $370,000 | - | - | - | - | - | - | - | $370,000 |
| closing cost | - | - | $57,000 | - | - | - | - | - | - | - | $57,000 |
| operating expense | - | - | $1,000 | $17,000 | $17,000 | $18,000 | $18,000 | $18,000 | $19,000 | $19,000 | $127,000 |
| mortgage payment | - | - | $8,000 | $93,000 | $93,000 | $93,000 | $93,000 | $93,000 | $93,000 | $93,000 | $656,000 |
| total expense investment | - | - | $436,000 | $109,000 | $110,000 | $110,000 | $111,000 | $111,000 | $111,000 | $112,000 | $1,210,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $96,000 | $101,000 | -$324,359 | $66,000 | $69,000 | $78,000 | $86,000 | $96,000 | $106,000 | $116,000 | $489,000 |
| cumulative roi | - | - | $71 | $89 | $102 | $114 | $125 | $135 | $144 | $154 | $933 |
601 Beach Crescent Condos
Address: Vancouver, British Columbia
Price Range: $1,460,000 - $2,755,000
Avail. suites: 5
1.5—3.5 bd
643—1483 SqFt