Suite number:
C2
Project:
Address:
Vancouver, British Columbia
Developer:
Crescent Legacy Properties
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
3.5
Size:
1195 sqft
Occupancy Date:
Jan 2025
Price, CAD
$1,486,800
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
50.96%
Cumulative Return on Investment in Year 5
233.18%
Property Price at the End of Year 5
$1,915,000
Deposit Schedule
$20,000 at Signing
Total up to 10% in 30 days
$148,680
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 | $77,000 | $81,000 | $86,000 | $90,000 | $95,000 | $100,000 | $105,000 | $110,000 | $116,000 | $122,000 | $981,000 |
| rent income | $43,000 | $45,000 | $47,000 | $49,000 | $51,000 | $54,000 | $56,000 | $58,000 | $61,000 | $63,000 | $528,000 |
| mortgage principal reduction | $18,000 | $19,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $26,000 | $27,000 | $28,000 | $229,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | $5,000 | - | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $144,000 | $146,000 | $153,000 | $160,000 | $168,000 | $176,000 | $185,000 | $194,000 | $204,000 | $213,000 | $1,744,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | - | - | - | - | - | - | - |
| operating expense | $19,000 | $19,000 | $19,000 | $20,000 | $20,000 | $21,000 | $21,000 | $22,000 | $22,000 | $23,000 | $207,000 |
| mortgage payment | $74,000 | $74,000 | $74,000 | $74,000 | $74,000 | $74,000 | $74,000 | $74,000 | $74,000 | $74,000 | $745,000 |
| total expense investment | $93,000 | $94,000 | $94,000 | $94,000 | $95,000 | $95,000 | $96,000 | $96,000 | $97,000 | $97,000 | $952,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $51,000 | $52,000 | $59,000 | $66,000 | $73,000 | $81,000 | $89,000 | $98,000 | $107,000 | $116,000 | $792,000 |
| cumulative roi | $220 | $214 | $218 | $225 | $233 | $243 | $253 | $264 | $276 | $290 | $2,000 |
Ava
Address: Vancouver, British Columbia
Price Range: $936,000 - $1,487,000
Avail. suites: 8
1—3.5 bd
613—1206 SqFt