Suite number:
Ht 2M
Project:
Address:
Vancouver, British Columbia
Developer:
Qualex-Landmark
Property type:
condo
Bathrooms:
2
Bedrooms:
2.5
Size:
1167 sqft
Occupancy Date:
Oct 2023
Price, CAD
$2,099,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
35.27%
Cumulative Return on Investment in Year 5
166.03%
Property Price at the End of Year 5
$2,704,000
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 | $109,000 | $115,000 | $121,000 | $127,000 | $134,000 | $141,000 | $148,000 | $156,000 | $164,000 | $172,000 | $1,385,000 |
| rent income | - | - | - | - | - | - | - | - | - | - | - |
| mortgage principal reduction | $58,000 | $32,000 | $33,000 | $35,000 | $36,000 | $37,000 | $39,000 | $41,000 | $42,000 | $44,000 | $397,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | - | - | - | - | - | - | - | - | - | - | - |
| total income return | $167,000 | $147,000 | $154,000 | $162,000 | $170,000 | $178,000 | $187,000 | $196,000 | $206,000 | $216,000 | $1,782,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | - | - | - | - | - | - | - |
| operating expense | - | - | - | - | - | - | - | - | - | - | - |
| mortgage payment | $96,000 | $96,000 | $96,000 | $96,000 | $96,000 | $96,000 | $96,000 | $96,000 | $96,000 | $96,000 | $962,000 |
| total expense investment | $96,000 | $96,000 | $96,000 | $96,000 | $96,000 | $96,000 | $96,000 | $96,000 | $96,000 | $96,000 | $962,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $70,000 | $51,000 | $58,000 | $65,000 | $73,000 | $82,000 | $91,000 | $100,000 | $110,000 | $120,000 | $820,000 |
| cumulative roi | $173 | $163 | $162 | $163 | $166 | $169 | $173 | $177 | $181 | $185 | $2,000 |
48 elegant and spacious homes set amid cherished tree-lined streets of a classic westside neighbourhood. Just minutes from downtown and Vancouver’s spectacular beaches, Legacy’s beautifully designed two-and three bedroom homes are located at the hear...
Address: Vancouver, British Columbia
Price Range: $1,999,000 - $2,799,000
Avail. suites: 5
2.5 bd
1167—1937 SqFt