Suite number:
D2
Project:
Address:
Vancouver, British Columbia
Developer:
Alabaster
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
3.5
Size:
1128 sqft
Occupancy Date:
Jan 2026
Price, CAD
$1,529,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
21.68%
Cumulative Return on Investment in Year 5
97.79%
Property Price at the End of Year 5
$1,971,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 7 days
$76,495
5% in 30 days
$76,495
5% on Occupancy
$76,495
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 | $79,000 | $84,000 | $88,000 | $93,000 | $97,000 | $102,000 | $108,000 | $113,000 | $119,000 | $126,000 | $1,010,000 |
| rent income | - | $39,000 | $41,000 | $43,000 | $45,000 | $47,000 | $49,000 | $51,000 | $53,000 | $55,000 | $422,000 |
| mortgage principal reduction | - | $19,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $28,000 | $207,000 |
| deposit interest | $10,000 | - | - | - | - | - | - | - | - | - | $10,000 |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $90,000 | $147,000 | $149,000 | $156,000 | $164,000 | $172,000 | $180,000 | $189,000 | $199,000 | $208,000 | $1,654,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $229,000 | - | - | - | - | - | - | - | - | - | $229,000 |
| remaining balance payment | $76,000 | - | - | - | - | - | - | - | - | - | $76,000 |
| closing cost | $50,000 | - | - | - | - | - | - | - | - | - | $50,000 |
| operating expense | - | $17,000 | $17,000 | $18,000 | $18,000 | $19,000 | $19,000 | $19,000 | $20,000 | $20,000 | $167,000 |
| mortgage payment | - | $77,000 | $77,000 | $77,000 | $77,000 | $77,000 | $77,000 | $77,000 | $77,000 | $77,000 | $690,000 |
| total expense investment | $356,000 | $94,000 | $94,000 | $94,000 | $95,000 | $95,000 | $96,000 | $96,000 | $97,000 | $97,000 | $1,213,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$266,464 | $53,000 | $55,000 | $62,000 | $69,000 | $77,000 | $85,000 | $93,000 | $102,000 | $111,000 | $441,000 |
| cumulative roi | $26 | $50 | $68 | $84 | $98 | $111 | $123 | $135 | $147 | $159 | $1,000 |
thesis
Address: Vancouver, British Columbia
Price Range: $700,000 - $1,530,000
Avail. suites: 10
1—3.5 bd
473—1128 SqFt