Suite number:
C2
Project:
Address:
Vancouver, British Columbia
Developer:
AREE Developments
Property type:
condo
Bathrooms:
1
Bedrooms:
2.5
Size:
757 sqft
Occupancy Date:
Mar 2026
Price, CAD
$979,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
23.43%
Cumulative Return on Investment in Year 5
104.20%
Property Price at the End of Year 5
$1,262,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 7 days
$38,995
5% in 190 days
$48,995
5% on Occupancy
$48,995
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 | $51,000 | $54,000 | $56,000 | $59,000 | $62,000 | $66,000 | $69,000 | $73,000 | $76,000 | $80,000 | $647,000 |
| rent income | - | $11,000 | $23,000 | $24,000 | $25,000 | $26,000 | $28,000 | $29,000 | $30,000 | $31,000 | $229,000 |
| mortgage principal reduction | - | $7,000 | $14,000 | $15,000 | $15,000 | $16,000 | $17,000 | $17,000 | $18,000 | $19,000 | $137,000 |
| deposit interest | $4,000 | $3,000 | - | - | - | - | - | - | - | - | $7,000 |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $54,000 | $80,000 | $94,000 | $98,000 | $103,000 | $108,000 | $113,000 | $119,000 | $124,000 | $130,000 | $1,024,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $147,000 | - | - | - | - | - | - | - | - | - | $147,000 |
| remaining balance payment | - | $49,000 | - | - | - | - | - | - | - | - | $49,000 |
| closing cost | - | $38,000 | - | - | - | - | - | - | - | - | $38,000 |
| operating expense | - | $5,000 | $10,000 | $10,000 | $10,000 | $11,000 | $11,000 | $11,000 | $12,000 | $12,000 | $92,000 |
| mortgage payment | - | $22,000 | $45,000 | $45,000 | $45,000 | $45,000 | $45,000 | $45,000 | $45,000 | $45,000 | $382,000 |
| total expense investment | $147,000 | $114,000 | $55,000 | $55,000 | $55,000 | $56,000 | $56,000 | $56,000 | $57,000 | $57,000 | $707,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$92,541 | -$33,546 | $39,000 | $43,000 | $48,000 | $52,000 | $57,000 | $62,000 | $68,000 | $73,000 | $317,000 |
| cumulative roi | $37 | $51 | $72 | $89 | $104 | $118 | $132 | $145 | $157 | $170 | $1,000 |
Welcome to Garden 11, a collection of nature-inspired homes nestled on a quiet tree-lined street corner in the Grandview-Woodlands neighbourhood of East Vancouver. Expertly crafted by Aree Developments, Garden 11 offers a green sustainable building w...
Address: Vancouver, British Columbia
Price Range: $590,000 - $1,410,000
Avail. suites: 12
0.5—3.5 bd
537—1180 SqFt