Suite number:
TR B3
Project:
Address:
Vancouver, British Columbia
Developer:
Bosa Properties
Property type:
condo
Bathrooms:
1
Bedrooms:
1
Size:
678 sqft
Occupancy Date:
Dec 2027
Price, CAD
$1,259,800
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
25.65%
Cumulative Return on Investment in Year 5
112.79%
Property Price at the End of Year 5
$1,623,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 7 days
$62,990
5% in 90 days
$62,990
5% on Occupancy
$62,990
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 | $65,000 | $69,000 | $72,000 | $76,000 | $80,000 | $84,000 | $89,000 | $93,000 | $98,000 | $103,000 | $831,000 |
| rent income | - | - | - | $13,000 | $14,000 | $15,000 | $15,000 | $16,000 | $17,000 | $18,000 | $108,000 |
| mortgage principal reduction | - | - | - | $15,000 | $17,000 | $18,000 | $19,000 | $19,000 | $20,000 | $21,000 | $129,000 |
| deposit interest | $7,000 | $10,000 | $10,000 | $242 | - | - | - | - | - | - | $27,000 |
| gst hst rebate | - | - | - | $5,000 | - | - | - | - | - | - | $5,000 |
| total income return | $73,000 | $79,000 | $82,000 | $109,000 | $111,000 | $117,000 | $123,000 | $129,000 | $135,000 | $142,000 | $1,100,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $189,000 | - | - | - | - | - | - | - | - | - | $189,000 |
| remaining balance payment | - | - | - | $63,000 | - | - | - | - | - | - | $63,000 |
| closing cost | - | - | - | $43,000 | - | - | - | - | - | - | $43,000 |
| operating expense | - | - | - | $12,000 | $13,000 | $14,000 | $14,000 | $15,000 | $15,000 | $16,000 | $99,000 |
| mortgage payment | - | - | - | $56,000 | $61,000 | $61,000 | $61,000 | $61,000 | $61,000 | $61,000 | $424,000 |
| total expense investment | $189,000 | - | - | $174,000 | $75,000 | $75,000 | $75,000 | $76,000 | $76,000 | $77,000 | $818,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$116,274 | $79,000 | $82,000 | -$65,345 | $37,000 | $42,000 | $47,000 | $53,000 | $59,000 | $65,000 | $283,000 |
| cumulative roi | $38 | $80 | $124 | $104 | $113 | $121 | $128 | $134 | $140 | $146 | $1,000 |
Fifteen Fifteen
Address: Vancouver, British Columbia
Price Range: $1,260,000 - $16,900,000
Avail. suites: 15
1—3 bd
652—4043 SqFt