Suite number:
D2
Project:
Address:
Vancouver, British Columbia
Developer:
Alabaster
Property type:
condo
Bathrooms:
2
Bedrooms:
3.5
Size:
1128 sqft
Occupancy Date:
Dec 2025
Price, CAD
$1,549,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
21.39%
Cumulative Return on Investment in Year 5
96.50%
Property Price at the End of Year 5
$1,997,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 7 days
$77,495
5% in 30 days
$77,495
5% on Occupancy
$77,495
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 | $80,000 | $85,000 | $89,000 | $94,000 | $99,000 | $104,000 | $109,000 | $115,000 | $121,000 | $127,000 | $1,023,000 |
| rent income | - | $34,000 | $35,000 | $37,000 | $39,000 | $40,000 | $42,000 | $44,000 | $46,000 | $48,000 | $365,000 |
| mortgage principal reduction | - | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $29,000 | $217,000 |
| deposit interest | $11,000 | - | - | - | - | - | - | - | - | - | $11,000 |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $91,000 | $144,000 | $146,000 | $153,000 | $160,000 | $168,000 | $176,000 | $185,000 | $194,000 | $203,000 | $1,620,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $232,000 | - | - | - | - | - | - | - | - | - | $232,000 |
| remaining balance payment | $77,000 | - | - | - | - | - | - | - | - | - | $77,000 |
| closing cost | $49,000 | - | - | - | - | - | - | - | - | - | $49,000 |
| operating expense | - | $16,000 | $17,000 | $17,000 | $18,000 | $19,000 | $19,000 | $20,000 | $20,000 | $21,000 | $168,000 |
| mortgage payment | - | $75,000 | $75,000 | $75,000 | $75,000 | $75,000 | $75,000 | $75,000 | $75,000 | $75,000 | $679,000 |
| total expense investment | $359,000 | $92,000 | $92,000 | $93,000 | $93,000 | $94,000 | $95,000 | $95,000 | $96,000 | $96,000 | $1,205,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$267,625 | $52,000 | $53,000 | $60,000 | $67,000 | $74,000 | $82,000 | $90,000 | $98,000 | $107,000 | $415,000 |
| cumulative roi | $26 | $50 | $68 | $83 | $96 | $109 | $120 | $131 | $142 | $152 | $978 |
thesis
Address: Vancouver, British Columbia
Price Range: $690,000 - $1,550,000
Avail. suites: 10
1—3.5 bd
473—1128 SqFt