Suite number:
C2
Project:
Address:
Vancouver, British Columbia
Developer:
Concert Properties
Property type:
condo
Bathrooms:
2
Bedrooms:
3
Size:
2107 sqft
Occupancy Date:
May 2024
Price, CAD
$3,649,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
35.10%
Cumulative Return on Investment in Year 5
161.63%
Property Price at the End of Year 5
$4,702,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 7 days
$172,495
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 | $189,000 | $200,000 | $210,000 | $221,000 | $232,000 | $245,000 | $257,000 | $271,000 | $285,000 | $299,000 | $2,409,000 |
| rent income | - | - | - | - | - | - | - | - | - | - | - |
| mortgage principal reduction | $69,000 | $54,000 | $56,000 | $59,000 | $61,000 | $64,000 | $66,000 | $69,000 | $72,000 | $75,000 | $645,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | - | - | - | - | - | - | - | - | - | - | - |
| total income return | $258,000 | $254,000 | $266,000 | $280,000 | $294,000 | $308,000 | $323,000 | $340,000 | $356,000 | $374,000 | $3,053,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | - | - | - | - | - | - | - |
| operating expense | - | - | - | - | - | - | - | - | - | - | - |
| mortgage payment | $167,000 | $167,000 | $167,000 | $167,000 | $167,000 | $167,000 | $167,000 | $167,000 | $167,000 | $167,000 | $1,673,000 |
| total expense investment | $167,000 | $167,000 | $167,000 | $167,000 | $167,000 | $167,000 | $167,000 | $167,000 | $167,000 | $167,000 | $1,673,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $91,000 | $87,000 | $99,000 | $112,000 | $126,000 | $141,000 | $156,000 | $172,000 | $189,000 | $207,000 | $1,381,000 |
| cumulative roi | $154 | $153 | $155 | $158 | $162 | $165 | $169 | $174 | $178 | $183 | $2,000 |
On one of the last waterfront properties in False Creek adjacent to a future City park. TESORO will be a highly visible landmark. This 17-storey building's signature architecture has been designed to capitalize on iconic water, city, and mountain vie...
Address: Vancouver, British Columbia
Price Range: $1,825,000 - $8,890,000
Avail. suites: 11
2—3.5 bd
1282—4801 SqFt