Suite number:
PH3
Project:
Address:
Vancouver, British Columbia
Developer:
Hudson Projects
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
3.5
Size:
1794 sqft
Occupancy Date:
Sep 2026
Price, CAD
$1,349,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
27.17%
Cumulative Return on Investment in Year 5
120.17%
Property Price at the End of Year 5
$1,739,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 7 days
$67,495
5% on Occupancy
$67,495
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 | $70,000 | $74,000 | $78,000 | $82,000 | $86,000 | $90,000 | $95,000 | $100,000 | $105,000 | $111,000 | $891,000 |
| rent income | - | $21,000 | $64,000 | $66,000 | $69,000 | $72,000 | $75,000 | $78,000 | $82,000 | $85,000 | $613,000 |
| mortgage principal reduction | - | $5,000 | $17,000 | $18,000 | $19,000 | $20,000 | $20,000 | $21,000 | $22,000 | $24,000 | $166,000 |
| deposit interest | $5,000 | $4,000 | - | - | - | - | - | - | - | - | $9,000 |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $75,000 | $109,000 | $158,000 | $166,000 | $174,000 | $182,000 | $191,000 | $200,000 | $210,000 | $220,000 | $1,685,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $135,000 | - | - | - | - | - | - | - | - | - | $135,000 |
| remaining balance payment | - | $135,000 | - | - | - | - | - | - | - | - | $135,000 |
| closing cost | - | $46,000 | - | - | - | - | - | - | - | - | $46,000 |
| operating expense | - | $7,000 | $22,000 | $22,000 | $23,000 | $24,000 | $24,000 | $25,000 | $25,000 | $26,000 | $198,000 |
| mortgage payment | - | $23,000 | $68,000 | $68,000 | $68,000 | $68,000 | $68,000 | $68,000 | $68,000 | $68,000 | $563,000 |
| total expense investment | $135,000 | $211,000 | $89,000 | $90,000 | $91,000 | $91,000 | $92,000 | $92,000 | $93,000 | $93,000 | $1,078,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$59,565 | -$101,948 | $69,000 | $76,000 | $83,000 | $91,000 | $99,000 | $108,000 | $117,000 | $126,000 | $607,000 |
| cumulative roi | $56 | $52 | $76 | $98 | $120 | $142 | $164 | $186 | $211 | $236 | $1,000 |
Naimo East Van
Address: Vancouver, British Columbia
Price Range: $550,000 - $1,350,000
Avail. suites: 10
1—3.5 bd
507—1952 SqFt