Suite number:
3 Bed Storage Flex
Project:
Address:
Vancouver, British Columbia
Developer:
Pinnacle International
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
3.5
Size:
1229 sqft
Occupancy Date:
Sep 2027
Price, CAD
$2,125,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
24.86%
Cumulative Return on Investment in Year 5
102.79%
Property Price at the End of Year 5
$2,738,000
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 | $110,000 | $116,000 | $122,000 | $129,000 | $135,000 | $142,000 | $150,000 | $158,000 | $166,000 | $174,000 | $1,402,000 |
| rent income | - | - | $4,000 | $43,000 | $45,000 | $47,000 | $49,000 | $51,000 | $53,000 | $55,000 | $347,000 |
| mortgage principal reduction | - | - | $2,000 | $26,000 | $28,000 | $29,000 | $30,000 | $32,000 | $33,000 | $35,000 | $216,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | - | - | - | $5,000 | - | - | - | - | - | - | $5,000 |
| total income return | $110,000 | $116,000 | $128,000 | $203,000 | $208,000 | $218,000 | $229,000 | $240,000 | $252,000 | $265,000 | $1,970,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | $425,000 | - | - | - | - | - | - | - | $425,000 |
| closing cost | - | - | $63,000 | - | - | - | - | - | - | - | $63,000 |
| operating expense | - | - | $2,000 | $20,000 | $20,000 | $21,000 | $21,000 | $22,000 | $22,000 | $23,000 | $152,000 |
| mortgage payment | - | - | $9,000 | $106,000 | $106,000 | $106,000 | $106,000 | $106,000 | $106,000 | $106,000 | $754,000 |
| total expense investment | - | - | $499,000 | $126,000 | $127,000 | $127,000 | $128,000 | $128,000 | $129,000 | $129,000 | $1,394,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $110,000 | $116,000 | -$370,791 | $77,000 | $81,000 | $91,000 | $101,000 | $112,000 | $123,000 | $135,000 | $576,000 |
| cumulative roi | - | - | $71 | $89 | $103 | $115 | $126 | $136 | $146 | $156 | $941 |
601 Beach Crescent Condos
Address: Vancouver, British Columbia
Price Range: $1,460,000 - $2,755,000
Avail. suites: 5
1.5—3.5 bd
643—1483 SqFt