Suite number:
PH4
Project:
Address:
Vancouver, British Columbia
Developer:
Hudson Projects
Property type:
condo
Bathrooms:
2
Bedrooms:
3.5
Size:
1838 sqft
Occupancy Date:
Dec 2025
Price, CAD
$1,399,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
24.22%
Cumulative Return on Investment in Year 5
108.11%
Property Price at the End of Year 5
$1,803,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 7 days
$69,995
5% on Occupancy
$69,995
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 | $73,000 | $77,000 | $81,000 | $85,000 | $89,000 | $94,000 | $99,000 | $104,000 | $109,000 | $115,000 | $924,000 |
| rent income | - | $51,000 | $58,000 | $60,000 | $63,000 | $65,000 | $68,000 | $71,000 | $74,000 | $77,000 | $588,000 |
| mortgage principal reduction | - | $17,000 | $19,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $194,000 |
| deposit interest | $5,000 | $160 | - | - | - | - | - | - | - | - | $6,000 |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $78,000 | $149,000 | $157,000 | $165,000 | $172,000 | $181,000 | $189,000 | $198,000 | $208,000 | $218,000 | $1,716,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $140,000 | - | - | - | - | - | - | - | - | - | $140,000 |
| remaining balance payment | - | $140,000 | - | - | - | - | - | - | - | - | $140,000 |
| closing cost | - | $46,000 | - | - | - | - | - | - | - | - | $46,000 |
| operating expense | - | $22,000 | $25,000 | $26,000 | $27,000 | $28,000 | $29,000 | $29,000 | $30,000 | $31,000 | $248,000 |
| mortgage payment | - | $62,000 | $68,000 | $68,000 | $68,000 | $68,000 | $68,000 | $68,000 | $68,000 | $68,000 | $607,000 |
| total expense investment | $140,000 | $271,000 | $93,000 | $94,000 | $95,000 | $96,000 | $97,000 | $98,000 | $98,000 | $99,000 | $1,181,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$61,935 | -$121,757 | $64,000 | $70,000 | $78,000 | $85,000 | $93,000 | $101,000 | $110,000 | $119,000 | $535,000 |
| cumulative roi | $56 | $50 | $71 | $90 | $108 | $125 | $142 | $159 | $176 | $193 | $1,000 |
Naimo East Van
Address: Vancouver, British Columbia
Price Range: $560,000 - $1,400,000
Avail. suites: 12
1—3.5 bd
507—1952 SqFt