Suite number:
P - SOUTH
Project:
Address:
Port Moody, British Columbia
Developer:
Vansoho Development
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
3
Size:
966 sqft
Occupancy Date:
Mar 2027
Price, CAD
$934,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
24.69%
Cumulative Return on Investment in Year 5
105.30%
Property Price at the End of Year 5
$1,204,000
Deposit Schedule
$5,000 at Signing
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 | $48,000 | $51,000 | $54,000 | $57,000 | $60,000 | $63,000 | $66,000 | $69,000 | $73,000 | $77,000 | $617,000 |
| rent income | - | - | $22,000 | $35,000 | $36,000 | $38,000 | $39,000 | $41,000 | $43,000 | $45,000 | $299,000 |
| mortgage principal reduction | - | - | $8,000 | $12,000 | $12,000 | $13,000 | $14,000 | $14,000 | $15,000 | $16,000 | $104,000 |
| deposit interest | $259 | $260 | $80 | - | - | - | - | - | - | - | $599 |
| gst hst rebate | - | - | $5,000 | - | - | - | - | - | - | - | $5,000 |
| total income return | $49,000 | $51,000 | $89,000 | $103,000 | $108,000 | $113,000 | $119,000 | $125,000 | $131,000 | $137,000 | $1,026,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $5,000 | - | - | - | - | - | - | - | - | - | $5,000 |
| remaining balance payment | - | - | $182,000 | - | - | - | - | - | - | - | $182,000 |
| closing cost | - | - | $38,000 | - | - | - | - | - | - | - | $38,000 |
| operating expense | - | - | $9,000 | $14,000 | $14,000 | $15,000 | $15,000 | $16,000 | $16,000 | $16,000 | $116,000 |
| mortgage payment | - | - | $31,000 | $47,000 | $47,000 | $47,000 | $47,000 | $47,000 | $47,000 | $47,000 | $359,000 |
| total expense investment | $5,000 | - | $261,000 | $61,000 | $61,000 | $62,000 | $62,000 | $62,000 | $63,000 | $63,000 | $700,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $44,000 | $51,000 | -$171,683 | $42,000 | $47,000 | $52,000 | $57,000 | $62,000 | $68,000 | $74,000 | $326,000 |
| cumulative roi | $975 | $2,000 | $69 | $88 | $105 | $121 | $137 | $152 | $167 | $183 | $4,000 |
Ksana Living
Address: Port Moody, British Columbia
Price Range: $545,000 - $995,000
Avail. suites: 9
1—3 bd
518—1007 SqFt