Suite number:
Plan L
Project:
Address:
Vancouver, British Columbia
Developer:
Onni Group
Property type:
condo
Bathrooms:
2
Bedrooms:
2.5
Size:
1435 sqft
Occupancy Date:
Jan 2022
Price, CAD
$1,679,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
35.81%
Cumulative Return on Investment in Year 5
179.86%
Property Price at the End of Year 5
$2,164,000
Deposit Schedule
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 | $87,000 | $92,000 | $97,000 | $102,000 | $107,000 | $113,000 | $118,000 | $125,000 | $131,000 | $138,000 | $1,109,000 |
| rent income | - | - | - | - | - | - | - | - | - | - | - |
| mortgage principal reduction | $92,000 | $27,000 | $29,000 | $30,000 | $31,000 | $32,000 | $33,000 | $35,000 | $36,000 | $38,000 | $382,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | - | - | - | - | - | - | - | - | - | - | - |
| total income return | $179,000 | $119,000 | $125,000 | $131,000 | $138,000 | $145,000 | $152,000 | $159,000 | $167,000 | $176,000 | $1,491,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | - | - | - | - | - | - | - |
| operating expense | - | - | - | - | - | - | - | - | - | - | - |
| mortgage payment | $77,000 | $77,000 | $77,000 | $77,000 | $77,000 | $77,000 | $77,000 | $77,000 | $77,000 | $77,000 | $770,000 |
| total expense investment | $77,000 | $77,000 | $77,000 | $77,000 | $77,000 | $77,000 | $77,000 | $77,000 | $77,000 | $77,000 | $770,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $102,000 | $42,000 | $48,000 | $54,000 | $61,000 | $68,000 | $75,000 | $82,000 | $90,000 | $99,000 | $721,000 |
| cumulative roi | $232 | $194 | $183 | $180 | $180 | $181 | $183 | $186 | $190 | $194 | $2,000 |
Proudly introducing 1335 Howe by Onni. Designed by the award-winning IBI Group, this modern and sophisticated 40-storey building offers a limited collection of spacious and refined residences. Nestled in the heart of Vancouver’s distinctive Beach Dis...
Address: Vancouver, British Columbia
Price Range: $1,680,000 - $5,990,000
Avail. suites: 13
2.5—3.5 bd
1040—3909 SqFt