Suite number:
Plan B2
Project:
Address:
Metro Vancouver, British Columbia
Developer:
Aquilini Development
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1
Size:
591 sqft
Occupancy Date:
Jan 2025
Price, CAD
$499,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
18.48%
Cumulative Return on Investment in Year 5
85.40%
Property Price at the End of Year 5
$644,000
Deposit Schedule
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 | $26,000 | $27,000 | $29,000 | $30,000 | $32,000 | $33,000 | $35,000 | $37,000 | $39,000 | $41,000 | $330,000 |
| rent income | $10,000 | $14,000 | $15,000 | $16,000 | $16,000 | $17,000 | $18,000 | $18,000 | $19,000 | $20,000 | $163,000 |
| mortgage principal reduction | $5,000 | $6,000 | $7,000 | $7,000 | $7,000 | $8,000 | $8,000 | $8,000 | $9,000 | $9,000 | $75,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | $5,000 | - | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $46,000 | $48,000 | $50,000 | $53,000 | $55,000 | $58,000 | $61,000 | $64,000 | $67,000 | $70,000 | $573,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | $100,000 | - | - | - | - | - | - | - | - | - | $100,000 |
| closing cost | $29,000 | - | - | - | - | - | - | - | - | - | $29,000 |
| operating expense | $6,000 | $8,000 | $8,000 | $8,000 | $8,000 | $8,000 | $8,000 | $9,000 | $9,000 | $9,000 | $80,000 |
| mortgage payment | $19,000 | $25,000 | $25,000 | $25,000 | $25,000 | $25,000 | $25,000 | $25,000 | $25,000 | $25,000 | $244,000 |
| total expense investment | $154,000 | $33,000 | $33,000 | $33,000 | $33,000 | $33,000 | $33,000 | $34,000 | $34,000 | $34,000 | $453,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$107,900 | $15,000 | $18,000 | $20,000 | $22,000 | $25,000 | $28,000 | $30,000 | $33,000 | $36,000 | $120,000 |
| cumulative roi | $25 | $43 | $59 | $73 | $85 | $97 | $109 | $120 | $131 | $142 | $884 |
Salt & Meadows 3 at Boardwalk
Address: Metro Vancouver, British Columbia
Price Range: $470,000 - $740,000
Avail. suites: 11
1—2 bd
463—980 SqFt