Suite number:
A4
Project:
Address:
Vancouver, British Columbia
Developer:
The Jim Pattison Developments
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
0
Size:
551 sqft
Occupancy Date:
Mar 2027
Price, CAD
$684,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
19.70%
Cumulative Return on Investment in Year 5
89.20%
Property Price at the End of Year 5
$882,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 7 days
$34,245
5% in 10 days
$34,245
5% on Occupancy
$34,245
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 | $36,000 | $37,000 | $39,000 | $41,000 | $44,000 | $46,000 | $48,000 | $51,000 | $53,000 | $56,000 | $452,000 |
| rent income | - | $5,000 | $10,000 | $10,000 | $11,000 | $11,000 | $12,000 | $12,000 | $13,000 | $13,000 | $97,000 |
| mortgage principal reduction | - | $4,000 | $9,000 | $9,000 | $10,000 | $10,000 | $10,000 | $11,000 | $12,000 | $12,000 | $86,000 |
| deposit interest | $4,000 | $3,000 | - | - | - | - | - | - | - | - | $7,000 |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $40,000 | $54,000 | $58,000 | $61,000 | $64,000 | $67,000 | $70,000 | $74,000 | $78,000 | $82,000 | $648,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $103,000 | - | - | - | - | - | - | - | - | - | $103,000 |
| remaining balance payment | - | $34,000 | - | - | - | - | - | - | - | - | $34,000 |
| closing cost | - | $33,000 | - | - | - | - | - | - | - | - | $33,000 |
| operating expense | - | $3,000 | $7,000 | $7,000 | $7,000 | $7,000 | $8,000 | $8,000 | $8,000 | $8,000 | $64,000 |
| mortgage payment | - | $17,000 | $34,000 | $34,000 | $34,000 | $34,000 | $34,000 | $34,000 | $34,000 | $34,000 | $292,000 |
| total expense investment | $103,000 | $88,000 | $41,000 | $41,000 | $42,000 | $42,000 | $42,000 | $42,000 | $42,000 | $42,000 | $526,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$63,067 | -$33,966 | $17,000 | $19,000 | $22,000 | $25,000 | $29,000 | $32,000 | $35,000 | $39,000 | $122,000 |
| cumulative roi | $39 | $50 | $66 | $78 | $89 | $99 | $108 | $116 | $124 | $131 | $900 |
M6 on Main
Address: Vancouver, British Columbia
Price Range: $685,000 - $2,080,000
Avail. suites: 20
0—3.5 bd
491—2131 SqFt