Suite number:
A9
Project:
Address:
Metro Vancouver, British Columbia
Developer:
Peterson
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1.5
Size:
543 sqft
Occupancy Date:
Dec 2025
Price, CAD
$717,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
20.05%
Cumulative Return on Investment in Year 5
91.40%
Property Price at the End of Year 5
$925,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 7 days
$35,895
2.5% in 180 days
$17,948
2.5% on Occupancy
$17,948
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 | $37,000 | $39,000 | $41,000 | $43,000 | $46,000 | $48,000 | $51,000 | $53,000 | $56,000 | $59,000 | $474,000 |
| rent income | $9,000 | $19,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $217,000 |
| mortgage principal reduction | $4,000 | $9,000 | $10,000 | $10,000 | $10,000 | $11,000 | $12,000 | $12,000 | $13,000 | $13,000 | $104,000 |
| deposit interest | $694 | - | - | - | - | - | - | - | - | - | $694 |
| gst hst rebate | $5,000 | - | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $57,000 | $68,000 | $71,000 | $75,000 | $78,000 | $82,000 | $86,000 | $90,000 | $95,000 | $99,000 | $800,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $72,000 | - | - | - | - | - | - | - | - | - | $72,000 |
| remaining balance payment | $72,000 | - | - | - | - | - | - | - | - | - | $72,000 |
| closing cost | $34,000 | - | - | - | - | - | - | - | - | - | $34,000 |
| operating expense | $4,000 | $8,000 | $8,000 | $8,000 | $8,000 | $8,000 | $9,000 | $9,000 | $9,000 | $9,000 | $80,000 |
| mortgage payment | $18,000 | $36,000 | $36,000 | $36,000 | $36,000 | $36,000 | $36,000 | $36,000 | $36,000 | $36,000 | $342,000 |
| total expense investment | $199,000 | $44,000 | $44,000 | $44,000 | $44,000 | $44,000 | $45,000 | $45,000 | $45,000 | $45,000 | $599,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$142,450 | $24,000 | $27,000 | $30,000 | $34,000 | $38,000 | $41,000 | $45,000 | $50,000 | $54,000 | $201,000 |
| cumulative roi | $25 | $45 | $62 | $78 | $91 | $104 | $117 | $129 | $141 | $154 | $948 |
Frame
Address: Metro Vancouver, British Columbia
Price Range: $695,000 - $1,200,000
Avail. suites: 22
1.5—3.5 bd
515—1071 SqFt