Suite number:
C3
Project:
Address:
Vancouver, British Columbia
Developer:
Concert Properties
Property type:
condo
Bathrooms:
3
Bedrooms:
3
Size:
2558 sqft
Occupancy Date:
May 2024
Price, CAD
$5,749,900
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
$7,408,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 7 days
$277,495
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 | $298,000 | $314,000 | $331,000 | $348,000 | $366,000 | $385,000 | $405,000 | $426,000 | $448,000 | $472,000 | $3,795,000 |
| rent income | - | - | - | - | - | - | - | - | - | - | - |
| mortgage principal reduction | $109,000 | $85,000 | $89,000 | $93,000 | $96,000 | $100,000 | $104,000 | $109,000 | $113,000 | $118,000 | $1,016,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | - | - | - | - | - | - | - | - | - | - | - |
| total income return | $407,000 | $400,000 | $420,000 | $441,000 | $462,000 | $485,000 | $510,000 | $535,000 | $561,000 | $589,000 | $4,810,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | - | - | - | - | - | - | - |
| operating expense | - | - | - | - | - | - | - | - | - | - | - |
| mortgage payment | $264,000 | $264,000 | $264,000 | $264,000 | $264,000 | $264,000 | $264,000 | $264,000 | $264,000 | $264,000 | $2,635,000 |
| total expense investment | $264,000 | $264,000 | $264,000 | $264,000 | $264,000 | $264,000 | $264,000 | $264,000 | $264,000 | $264,000 | $2,635,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $143,000 | $136,000 | $156,000 | $177,000 | $199,000 | $222,000 | $246,000 | $271,000 | $298,000 | $326,000 | $2,175,000 |
| 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