Suite number:
C2
Project:
Address:
Vancouver, British Columbia
Developer:
Hudson Projects
Property type:
condo
Bathrooms:
2
Bedrooms:
2
Size:
907 sqft
Occupancy Date:
Dec 2025
Price, CAD
$949,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
21.02%
Cumulative Return on Investment in Year 5
94.32%
Property Price at the End of Year 5
$1,224,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 7 days
$47,495
5% on Occupancy
$47,495
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 | $49,000 | $52,000 | $55,000 | $57,000 | $60,000 | $64,000 | $67,000 | $70,000 | $74,000 | $78,000 | $627,000 |
| rent income | - | $22,000 | $24,000 | $25,000 | $27,000 | $28,000 | $29,000 | $30,000 | $31,000 | $33,000 | $249,000 |
| mortgage principal reduction | - | $11,000 | $13,000 | $13,000 | $14,000 | $15,000 | $15,000 | $16,000 | $17,000 | $17,000 | $131,000 |
| deposit interest | $4,000 | $311 | - | - | - | - | - | - | - | - | $4,000 |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $53,000 | $90,000 | $92,000 | $96,000 | $101,000 | $106,000 | $111,000 | $117,000 | $122,000 | $128,000 | $1,016,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $95,000 | - | - | - | - | - | - | - | - | - | $95,000 |
| remaining balance payment | - | $95,000 | - | - | - | - | - | - | - | - | $95,000 |
| closing cost | - | $37,000 | - | - | - | - | - | - | - | - | $37,000 |
| operating expense | - | $11,000 | $13,000 | $13,000 | $14,000 | $14,000 | $15,000 | $15,000 | $15,000 | $16,000 | $126,000 |
| mortgage payment | - | $42,000 | $46,000 | $46,000 | $46,000 | $46,000 | $46,000 | $46,000 | $46,000 | $46,000 | $412,000 |
| total expense investment | $95,000 | $186,000 | $59,000 | $59,000 | $60,000 | $60,000 | $61,000 | $61,000 | $62,000 | $62,000 | $765,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$42,026 | -$95,793 | $33,000 | $37,000 | $41,000 | $46,000 | $50,000 | $55,000 | $61,000 | $66,000 | $251,000 |
| cumulative roi | $56 | $48 | $66 | $81 | $94 | $107 | $118 | $129 | $140 | $151 | $989 |
Naimo East Van
Address: Vancouver, British Columbia
Price Range: $560,000 - $1,400,000
Avail. suites: 12
1—3.5 bd
507—1952 SqFt