Suite number:

101 - Unit A

Project:
Address:
Nanaimo, British Columbia
Developer:
Parkshore Projects Ltd.
Property type:
condo
Bathrooms:
1
Bedrooms:
1.5
Size:
832 sqft
Occupancy Date:
Jun 2025
Price, CAD
$429,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5

22.95%

Cumulative Return on Investment in Year 5

106.22%

Property Price at the End of Year 5

$554,000

Deposit Schedule
Total up to 10% in 7 days
$42,990
Net Gain (Loss)
Get Expert Advice
Property Price Appreciation
Investment Details (10-Year Period)
Income/Return
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
property price appreciation$22,000$24,000$25,000$26,000$27,000$29,000$30,000$32,000$34,000$35,000$284,000
rent income$7,000$17,000$18,000$19,000$20,000$20,000$21,000$22,000$23,000$24,000$191,000
mortgage principal reduction$2,000$6,000$6,000$7,000$7,000$7,000$8,000$8,000$8,000$8,000$68,000
deposit interest$1,000---------$1,000
gst hst rebate$5,000---------$5,000
total income return$38,000$47,000$49,000$51,000$54,000$56,000$59,000$62,000$65,000$68,000$549,000
Expense/ Investment
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
deposit$43,000---------$43,000
remaining balance payment$43,000---------$43,000
closing cost$27,000---------$27,000
operating expense$3,000$7,000$7,000$7,000$8,000$8,000$8,000$9,000$9,000$9,000$75,000
mortgage payment$8,000$20,000$20,000$20,000$20,000$20,000$20,000$20,000$20,000$20,000$186,000
total expense investment$124,000$27,000$27,000$27,000$27,000$28,000$28,000$28,000$28,000$29,000$373,000
Other
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
net gain loss-$85,637$20,000$22,000$24,000$26,000$29,000$31,000$34,000$36,000$39,000$176,000
cumulative roi$27$49$69$88$106$124$142$161$179$199$1,000
The Station
Address: Nanaimo, British Columbia
Price Range: $350,000 - $530,000
Avail. suites: 28
1—2 bd
526—990 SqFt