Suite number:
C11
Project:
Address:
Vancouver, British Columbia
Developer:
Porte Communities
Property type:
condo
Bathrooms:
2
Bedrooms:
2.5
Size:
1086 sqft
Occupancy Date:
Feb 2025
Price, CAD
$1,029,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
21.53%
Cumulative Return on Investment in Year 5
98.23%
Property Price at the End of Year 5
$1,327,000
Deposit Schedule
$10,000 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 | $53,000 | $56,000 | $59,000 | $62,000 | $66,000 | $69,000 | $73,000 | $76,000 | $80,000 | $85,000 | $680,000 |
| rent income | $25,000 | $34,000 | $35,000 | $37,000 | $38,000 | $40,000 | $42,000 | $44,000 | $45,000 | $47,000 | $387,000 |
| mortgage principal reduction | $10,000 | $14,000 | $14,000 | $15,000 | $16,000 | $16,000 | $17,000 | $18,000 | $19,000 | $20,000 | $159,000 |
| deposit interest | $297 | - | - | - | - | - | - | - | - | - | $297 |
| gst hst rebate | $5,000 | - | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $93,000 | $104,000 | $109,000 | $114,000 | $120,000 | $125,000 | $132,000 | $138,000 | $145,000 | $152,000 | $1,231,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $51,000 | - | - | - | - | - | - | - | - | - | $51,000 |
| remaining balance payment | $154,000 | - | - | - | - | - | - | - | - | - | $154,000 |
| closing cost | $39,000 | - | - | - | - | - | - | - | - | - | $39,000 |
| operating expense | $10,000 | $14,000 | $14,000 | $14,000 | $15,000 | $15,000 | $16,000 | $16,000 | $17,000 | $17,000 | $149,000 |
| mortgage payment | $38,000 | $50,000 | $50,000 | $50,000 | $50,000 | $50,000 | $50,000 | $50,000 | $50,000 | $50,000 | $488,000 |
| total expense investment | $292,000 | $64,000 | $64,000 | $65,000 | $65,000 | $65,000 | $66,000 | $66,000 | $67,000 | $68,000 | $882,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$198,902 | $40,000 | $45,000 | $50,000 | $55,000 | $60,000 | $66,000 | $71,000 | $78,000 | $84,000 | $349,000 |
| cumulative roi | $26 | $47 | $66 | $83 | $98 | $113 | $128 | $142 | $157 | $171 | $1,000 |
Grafia
Address: Vancouver, British Columbia
Price Range: $580,000 - $1,195,000
Avail. suites: 13
0.5—3.5 bd
547—1291 SqFt