Suite number:
A5
Project:
Address:
Metro Vancouver, British Columbia
Developer:
Peterson
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1.5
Size:
619 sqft
Occupancy Date:
Dec 2025
Price, CAD
$694,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
20.52%
Cumulative Return on Investment in Year 5
94.21%
Property Price at the End of Year 5
$895,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 7 days
$34,745
5% on Occupancy
$34,745
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 | $36,000 | $38,000 | $40,000 | $42,000 | $44,000 | $47,000 | $49,000 | $52,000 | $54,000 | $57,000 | $459,000 |
| rent income | $16,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $28,000 | $29,000 | $30,000 | $31,000 | $255,000 |
| mortgage principal reduction | $6,000 | $9,000 | $9,000 | $10,000 | $10,000 | $11,000 | $11,000 | $12,000 | $12,000 | $13,000 | $104,000 |
| deposit interest | $255 | - | - | - | - | - | - | - | - | - | $255 |
| gst hst rebate | $5,000 | - | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $64,000 | $69,000 | $73,000 | $76,000 | $80,000 | $84,000 | $88,000 | $92,000 | $97,000 | $101,000 | $823,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $69,000 | - | - | - | - | - | - | - | - | - | $69,000 |
| remaining balance payment | $69,000 | - | - | - | - | - | - | - | - | - | $69,000 |
| closing cost | $33,000 | - | - | - | - | - | - | - | - | - | $33,000 |
| operating expense | $6,000 | $8,000 | $9,000 | $9,000 | $9,000 | $9,000 | $10,000 | $10,000 | $10,000 | $10,000 | $90,000 |
| mortgage payment | $26,000 | $35,000 | $35,000 | $35,000 | $35,000 | $35,000 | $35,000 | $35,000 | $35,000 | $35,000 | $339,000 |
| total expense investment | $205,000 | $43,000 | $43,000 | $44,000 | $44,000 | $44,000 | $44,000 | $45,000 | $45,000 | $45,000 | $602,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$140,827 | $26,000 | $29,000 | $32,000 | $36,000 | $40,000 | $43,000 | $47,000 | $52,000 | $56,000 | $221,000 |
| cumulative roi | $26 | $46 | $63 | $79 | $94 | $109 | $123 | $136 | $150 | $165 | $991 |
Frame
Address: Metro Vancouver, British Columbia
Price Range: $695,000 - $1,200,000
Avail. suites: 22
1.5—3.5 bd
515—1071 SqFt