Suite number:
Tr B3B
Project:
Address:
Vancouver, British Columbia
Developer:
Bosa Properties
Property type:
condo
Bathrooms:
1
Bedrooms:
1
Size:
668 sqft
Occupancy Date:
Dec 2027
Price, CAD
$1,259,800
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
27.28%
Cumulative Return on Investment in Year 5
118.72%
Property Price at the End of Year 5
$1,623,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 7 days
$52,990
5% in 90 days
$62,990
5% on Occupancy
$62,990
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 | $65,000 | $69,000 | $72,000 | $76,000 | $80,000 | $84,000 | $89,000 | $93,000 | $98,000 | $103,000 | $831,000 |
| rent income | - | - | - | $10,000 | $14,000 | $15,000 | $15,000 | $16,000 | $16,000 | $17,000 | $103,000 |
| mortgage principal reduction | - | - | - | $13,000 | $18,000 | $19,000 | $20,000 | $21,000 | $21,000 | $22,000 | $135,000 |
| deposit interest | $7,000 | $10,000 | $10,000 | $2,000 | - | - | - | - | - | - | $29,000 |
| gst hst rebate | - | - | - | $5,000 | - | - | - | - | - | - | $5,000 |
| total income return | $73,000 | $79,000 | $82,000 | $107,000 | $112,000 | $118,000 | $124,000 | $130,000 | $136,000 | $143,000 | $1,103,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $189,000 | - | - | - | - | - | - | - | - | - | $189,000 |
| remaining balance payment | - | - | - | $63,000 | - | - | - | - | - | - | $63,000 |
| closing cost | - | - | - | $43,000 | - | - | - | - | - | - | $43,000 |
| operating expense | - | - | - | $10,000 | $13,000 | $14,000 | $14,000 | $14,000 | $15,000 | $15,000 | $95,000 |
| mortgage payment | - | - | - | $43,000 | $58,000 | $58,000 | $58,000 | $58,000 | $58,000 | $58,000 | $390,000 |
| total expense investment | $189,000 | - | - | $159,000 | $71,000 | $71,000 | $72,000 | $72,000 | $73,000 | $73,000 | $780,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$116,283 | $79,000 | $82,000 | -$52,501 | $42,000 | $47,000 | $52,000 | $58,000 | $64,000 | $70,000 | $324,000 |
| cumulative roi | $38 | $80 | $124 | $109 | $119 | $127 | $135 | $142 | $149 | $156 | $1,000 |
Architecture must be precise in many ways. There is the obvious technical or mathematical idea of precision—realizing demands and fulfilling requirements without error. However, architecture also has to be precise in how it defines spaces for living,...
Address: Vancouver, British Columbia
Price Range: $1,260,000 - $16,900,000
Avail. suites: 15
1—3 bd
652—4043 SqFt