Suite number:
A
Project:
Address:
Vancouver, British Columbia
Developer:
Ulmus Development
Property type:
condo
Bathrooms:
2
Bedrooms:
2.5
Size:
919 sqft
Occupancy Date:
Jun 2025
Price, CAD
$1,278,800
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
22.24%
Cumulative Return on Investment in Year 5
101.15%
Property Price at the End of Year 5
$1,647,000
Deposit Schedule
$5,000 at Signing
Total up to 10% in 7 days
$122,880
5% in 30 days
$63,940
5% on Occupancy
$63,940
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 | $66,000 | $70,000 | $74,000 | $77,000 | $81,000 | $86,000 | $90,000 | $95,000 | $100,000 | $105,000 | $844,000 |
| rent income | $7,000 | $28,000 | $29,000 | $30,000 | $32,000 | $33,000 | $35,000 | $36,000 | $38,000 | $39,000 | $307,000 |
| mortgage principal reduction | $4,000 | $18,000 | $19,000 | $20,000 | $21,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $198,000 |
| deposit interest | $8,000 | - | - | - | - | - | - | - | - | - | $8,000 |
| gst hst rebate | $5,000 | - | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $91,000 | $116,000 | $122,000 | $128,000 | $134,000 | $140,000 | $147,000 | $154,000 | $161,000 | $169,000 | $1,362,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $256,000 | - | - | - | - | - | - | - | - | - | $256,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | $44,000 | - | - | - | - | - | - | - | - | - | $44,000 |
| operating expense | $3,000 | $11,000 | $11,000 | $12,000 | $12,000 | $12,000 | $13,000 | $13,000 | $14,000 | $14,000 | $114,000 |
| mortgage payment | $15,000 | $59,000 | $59,000 | $59,000 | $59,000 | $59,000 | $59,000 | $59,000 | $59,000 | $59,000 | $542,000 |
| total expense investment | $317,000 | $69,000 | $70,000 | $70,000 | $71,000 | $71,000 | $71,000 | $72,000 | $72,000 | $73,000 | $955,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$225,725 | $47,000 | $52,000 | $57,000 | $63,000 | $69,000 | $76,000 | $82,000 | $89,000 | $97,000 | $407,000 |
| cumulative roi | $28 | $51 | $70 | $86 | $101 | $115 | $128 | $141 | $153 | $166 | $1,000 |
Ōku is west side living that explores the boundaries of thoughtful design and iconic architecture. located at 64th and oak, oku's striking form makes a visual statement in the centre of vancouver's prestigious west side.
Address: Vancouver, British Columbia
Price Range: $699,000 - $1,479,000
Avail. suites: 16
1—3.5 bd
529—1323 SqFt