Suite number:
3 Bed Storage Flex
Project:
Address:
Vancouver, British Columbia
Developer:
Pinnacle International
Property type:
condo
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
24.90%
Cumulative Return on Investment in Year 5
102.61%
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 | - | - | $3,000 | $37,000 | $39,000 | $40,000 | $42,000 | $44,000 | $46,000 | $48,000 | $300,000 |
| mortgage principal reduction | - | - | $2,000 | $28,000 | $29,000 | $30,000 | $31,000 | $33,000 | $34,000 | $36,000 | $224,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | - | - | - | $5,000 | - | - | - | - | - | - | $5,000 |
| total income return | $110,000 | $116,000 | $128,000 | $198,000 | $203,000 | $213,000 | $223,000 | $235,000 | $246,000 | $258,000 | $1,931,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | $425,000 | - | - | - | - | - | - | - | $425,000 |
| closing cost | - | - | $62,000 | - | - | - | - | - | - | - | $62,000 |
| operating expense | - | - | $2,000 | $19,000 | $20,000 | $21,000 | $21,000 | $22,000 | $23,000 | $23,000 | $151,000 |
| mortgage payment | - | - | $9,000 | $103,000 | $103,000 | $103,000 | $103,000 | $103,000 | $103,000 | $103,000 | $732,000 |
| total expense investment | - | - | $497,000 | $123,000 | $123,000 | $124,000 | $125,000 | $125,000 | $126,000 | $127,000 | $1,370,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $110,000 | $116,000 | -$369,374 | $76,000 | $80,000 | $89,000 | $99,000 | $109,000 | $120,000 | $132,000 | $561,000 |
| cumulative roi | - | - | $71 | $89 | $103 | $114 | $125 | $135 | $144 | $153 | $934 |
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