Suite number:
B1
Project:
Address:
Metro Vancouver, British Columbia
Developer:
Peterson
Property type:
condo
Bathrooms:
1
Bedrooms:
2.5
Size:
682 sqft
Occupancy Date:
Dec 2025
Price, CAD
$800,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
22.32%
Cumulative Return on Investment in Year 5
98.96%
Property Price at the End of Year 5
$1,031,000
Deposit Schedule
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 | $41,000 | $44,000 | $46,000 | $48,000 | $51,000 | $54,000 | $56,000 | $59,000 | $62,000 | $66,000 | $528,000 |
| rent income | - | $20,000 | $25,000 | $26,000 | $27,000 | $28,000 | $29,000 | $31,000 | $32,000 | $33,000 | $251,000 |
| mortgage principal reduction | - | $9,000 | $11,000 | $11,000 | $12,000 | $12,000 | $13,000 | $13,000 | $14,000 | $15,000 | $109,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $41,000 | $77,000 | $82,000 | $85,000 | $90,000 | $94,000 | $99,000 | $103,000 | $108,000 | $114,000 | $893,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | $160,000 | - | - | - | - | - | - | - | - | $160,000 |
| closing cost | - | $34,000 | - | - | - | - | - | - | - | - | $34,000 |
| operating expense | - | $8,000 | $10,000 | $10,000 | $10,000 | $10,000 | $11,000 | $11,000 | $12,000 | $12,000 | $93,000 |
| mortgage payment | - | $32,000 | $39,000 | $39,000 | $39,000 | $39,000 | $39,000 | $39,000 | $39,000 | $39,000 | $344,000 |
| total expense investment | - | $234,000 | $48,000 | $49,000 | $49,000 | $49,000 | $50,000 | $50,000 | $50,000 | $51,000 | $631,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $41,000 | -$156,880 | $33,000 | $37,000 | $41,000 | $45,000 | $49,000 | $53,000 | $58,000 | $63,000 | $263,000 |
| cumulative roi | - | $47 | $66 | $83 | $99 | $114 | $128 | $142 | $156 | $170 | $1,000 |
Frame
Address: Metro Vancouver, British Columbia
Price Range: $700,000 - $1,100,000
Avail. suites: 22
1.5—3.5 bd
515—1071 SqFt