Suite number:
B14
Project:
Address:
Vancouver, British Columbia
Developer:
Landa Global Properties
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2
Size:
1205 sqft
Occupancy Date:
Dec 2026
Price, CAD
$2,750,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
21.40%
Cumulative Return on Investment in Year 5
95.33%
Property Price at the End of Year 5
$3,543,000
Deposit Schedule
Total up to 5% in 7 days
$137,500
5% in 90 days
$137,500
5% on Occupancy
$137,500
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 | $143,000 | $150,000 | $158,000 | $166,000 | $175,000 | $184,000 | $194,000 | $204,000 | $214,000 | $226,000 | $1,815,000 |
| rent income | - | $3,000 | $31,000 | $33,000 | $34,000 | $36,000 | $37,000 | $39,000 | $40,000 | $42,000 | $294,000 |
| mortgage principal reduction | - | $3,000 | $34,000 | $36,000 | $37,000 | $39,000 | $41,000 | $43,000 | $45,000 | $47,000 | $327,000 |
| deposit interest | $21,000 | $18,000 | - | - | - | - | - | - | - | - | $39,000 |
| gst hst rebate | - | - | $5,000 | - | - | - | - | - | - | - | $5,000 |
| total income return | $164,000 | $174,000 | $229,000 | $235,000 | $247,000 | $259,000 | $272,000 | $286,000 | $300,000 | $315,000 | $2,480,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $413,000 | - | - | - | - | - | - | - | - | - | $413,000 |
| remaining balance payment | - | $138,000 | - | - | - | - | - | - | - | - | $138,000 |
| closing cost | - | $82,000 | - | - | - | - | - | - | - | - | $82,000 |
| operating expense | - | $2,000 | $26,000 | $27,000 | $27,000 | $28,000 | $28,000 | $29,000 | $30,000 | $30,000 | $227,000 |
| mortgage payment | - | $11,000 | $138,000 | $138,000 | $138,000 | $138,000 | $138,000 | $138,000 | $138,000 | $138,000 | $1,113,000 |
| total expense investment | $413,000 | $233,000 | $164,000 | $164,000 | $165,000 | $165,000 | $166,000 | $167,000 | $167,000 | $168,000 | $1,972,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$248,949 | -$58,956 | $65,000 | $71,000 | $82,000 | $94,000 | $106,000 | $119,000 | $133,000 | $147,000 | $508,000 |
| cumulative roi | $40 | $56 | $73 | $85 | $95 | $104 | $112 | $120 | $127 | $134 | $945 |
1818 Alberni
Address: Vancouver, British Columbia
Price Range: $2,300,000 - $4,800,000
Avail. suites: 21
2—3.5 bd
1172—3903 SqFt