Suite number:
1 Bed Storage Flex
Project:
Address:
Vancouver, British Columbia
Developer:
Pinnacle International
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1.5
Size:
643 sqft
Occupancy Date:
Sep 2027
Price, CAD
$1,460,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
24.11%
Cumulative Return on Investment in Year 5
100.03%
Property Price at the End of Year 5
$1,881,000
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 | $76,000 | $80,000 | $84,000 | $88,000 | $93,000 | $98,000 | $103,000 | $108,000 | $114,000 | $120,000 | $964,000 |
| rent income | - | - | $2,000 | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $28,000 | $29,000 | $181,000 |
| mortgage principal reduction | - | - | $1,000 | $18,000 | $19,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $148,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | - | - | - | $5,000 | - | - | - | - | - | - | $5,000 |
| total income return | $76,000 | $80,000 | $87,000 | $134,000 | $135,000 | $142,000 | $149,000 | $157,000 | $165,000 | $173,000 | $1,298,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | $292,000 | - | - | - | - | - | - | - | $292,000 |
| closing cost | - | - | $49,000 | - | - | - | - | - | - | - | $49,000 |
| operating expense | - | - | $957 | $12,000 | $12,000 | $12,000 | $12,000 | $13,000 | $13,000 | $13,000 | $87,000 |
| mortgage payment | - | - | $6,000 | $73,000 | $73,000 | $73,000 | $73,000 | $73,000 | $73,000 | $73,000 | $518,000 |
| total expense investment | - | - | $348,000 | $85,000 | $85,000 | $85,000 | $85,000 | $86,000 | $86,000 | $86,000 | $946,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $76,000 | $80,000 | -$260,400 | $49,000 | $51,000 | $57,000 | $64,000 | $71,000 | $79,000 | $87,000 | $352,000 |
| cumulative roi | - | - | $70 | $87 | $100 | $111 | $121 | $130 | $139 | $147 | $904 |
601 Beach Crescent Condos
Address: Vancouver, British Columbia
Price Range: $1,460,000 - $2,755,000
Avail. suites: 5
1.5—3.5 bd
643—1483 SqFt