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

20.83%

Cumulative Return on Investment in Year 5

94.48%

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
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
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$16,000$40,000$42,000$44,000$45,000$47,000$49,000$52,000$54,000$56,000$446,000
mortgage principal reduction$8,000$19,000$20,000$21,000$22,000$23,000$24,000$26,000$27,000$28,000$219,000
deposit interest$6,000---------$6,000
gst hst rebate$5,000---------$5,000
total income return$114,000$143,000$150,000$157,000$165,000$173,000$182,000$191,000$200,000$210,000$1,685,000
Expense/ Investment
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
deposit$229,000---------$229,000
remaining balance payment$76,000---------$76,000
closing cost$50,000---------$50,000
operating expense$7,000$17,000$17,000$18,000$18,000$19,000$19,000$20,000$20,000$21,000$176,000
mortgage payment$32,000$77,000$77,000$77,000$77,000$77,000$77,000$77,000$77,000$77,000$721,000
total expense investment$395,000$94,000$94,000$94,000$95,000$95,000$96,000$96,000$97,000$97,000$1,253,000
Other
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
net gain loss-$280,610$49,000$56,000$63,000$70,000$78,000$86,000$94,000$103,000$113,000$432,000
cumulative roi$27$48$65$81$94$107$120$132$144$156$973
thesis
Address: Vancouver, British Columbia
Price Range: $700,000 - $1,530,000
Avail. suites: 10
1—3.5 bd
473—1128 SqFt