Suite number:
PH3
Project:
Address:
Vancouver, British Columbia
Developer:
Hudson Projects
Property type:
condo
Bathrooms:
2
Bedrooms:
3.5
Size:
1794 sqft
Occupancy Date:
Dec 2025
Price, CAD
$1,389,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
24.10%
Cumulative Return on Investment in Year 5
107.64%
Property Price at the End of Year 5
$1,791,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 7 days
$69,495
5% on Occupancy
$69,495
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 | $72,000 | $76,000 | $80,000 | $84,000 | $89,000 | $93,000 | $98,000 | $103,000 | $108,000 | $114,000 | $917,000 |
| rent income | - | $50,000 | $56,000 | $59,000 | $61,000 | $64,000 | $67,000 | $69,000 | $72,000 | $76,000 | $574,000 |
| mortgage principal reduction | - | $16,000 | $19,000 | $20,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $26,000 | $192,000 |
| deposit interest | $5,000 | $455 | - | - | - | - | - | - | - | - | $6,000 |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $77,000 | $147,000 | $155,000 | $162,000 | $170,000 | $178,000 | $187,000 | $196,000 | $205,000 | $215,000 | $1,694,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $139,000 | - | - | - | - | - | - | - | - | - | $139,000 |
| remaining balance payment | - | $139,000 | - | - | - | - | - | - | - | - | $139,000 |
| closing cost | - | $46,000 | - | - | - | - | - | - | - | - | $46,000 |
| operating expense | - | $22,000 | $25,000 | $25,000 | $26,000 | $27,000 | $28,000 | $29,000 | $30,000 | $31,000 | $243,000 |
| mortgage payment | - | $62,000 | $68,000 | $68,000 | $68,000 | $68,000 | $68,000 | $68,000 | $68,000 | $68,000 | $603,000 |
| total expense investment | $139,000 | $269,000 | $92,000 | $93,000 | $94,000 | $95,000 | $96,000 | $96,000 | $97,000 | $98,000 | $1,169,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$61,492 | -$121,225 | $63,000 | $69,000 | $76,000 | $84,000 | $91,000 | $99,000 | $108,000 | $117,000 | $525,000 |
| cumulative roi | $56 | $50 | $71 | $90 | $108 | $124 | $141 | $157 | $174 | $191 | $1,000 |
Naimo East Van
Address: Vancouver, British Columbia
Price Range: $560,000 - $1,400,000
Avail. suites: 12
1—3.5 bd
507—1952 SqFt