Suite number:
2 Bed Den Storage
Project:
Address:
Vancouver, British Columbia
Developer:
Pinnacle International
Property type:
condo
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
24.77%
Cumulative Return on Investment in Year 5
102.18%
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 | $31,000 | $32,000 | $33,000 | $35,000 | $36,000 | $38,000 | $39,000 | $247,000 |
| mortgage principal reduction | - | - | $2,000 | $24,000 | $25,000 | $26,000 | $27,000 | $29,000 | $30,000 | $31,000 | $195,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | - | - | - | $5,000 | - | - | - | - | - | - | $5,000 |
| total income return | $96,000 | $101,000 | $111,000 | $172,000 | $175,000 | $183,000 | $193,000 | $202,000 | $212,000 | $223,000 | $1,667,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | $370,000 | - | - | - | - | - | - | - | $370,000 |
| closing cost | - | - | $55,000 | - | - | - | - | - | - | - | $55,000 |
| operating expense | - | - | $1,000 | $16,000 | $17,000 | $17,000 | $18,000 | $18,000 | $19,000 | $20,000 | $127,000 |
| mortgage payment | - | - | $7,000 | $90,000 | $90,000 | $90,000 | $90,000 | $90,000 | $90,000 | $90,000 | $637,000 |
| total expense investment | - | - | $434,000 | $106,000 | $107,000 | $107,000 | $108,000 | $108,000 | $109,000 | $110,000 | $1,189,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $96,000 | $101,000 | -$322,910 | $65,000 | $68,000 | $76,000 | $85,000 | $94,000 | $103,000 | $113,000 | $478,000 |
| cumulative roi | - | - | $71 | $89 | $102 | $114 | $124 | $134 | $143 | $152 | $927 |
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