Suite number:
06 East
Address:
Vancouver, British Columbia
Developer:
Onni Group
Property type:
condo
Bathrooms:
2
Bedrooms:
2
Size:
1170 sqft
Occupancy Date:
Jul 2022
Price, CAD
$1,780,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
35.68%
Cumulative Return on Investment in Year 5
176.48%
Property Price at the End of Year 5
$2,293,000
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 | $92,000 | $97,000 | $102,000 | $108,000 | $113,000 | $119,000 | $125,000 | $132,000 | $139,000 | $146,000 | $1,175,000 |
| rent income | - | - | - | - | - | - | - | - | - | - | - |
| mortgage principal reduction | $85,000 | $29,000 | $30,000 | $31,000 | $32,000 | $33,000 | $35,000 | $36,000 | $38,000 | $39,000 | $388,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | - | - | - | - | - | - | - | - | - | - | - |
| total income return | $178,000 | $126,000 | $132,000 | $139,000 | $146,000 | $153,000 | $160,000 | $168,000 | $177,000 | $185,000 | $1,563,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | - | - | - | - | - | - | - |
| operating expense | - | - | - | - | - | - | - | - | - | - | - |
| mortgage payment | $82,000 | $82,000 | $82,000 | $82,000 | $82,000 | $82,000 | $82,000 | $82,000 | $82,000 | $82,000 | $816,000 |
| total expense investment | $82,000 | $82,000 | $82,000 | $82,000 | $82,000 | $82,000 | $82,000 | $82,000 | $82,000 | $82,000 | $816,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $96,000 | $44,000 | $51,000 | $57,000 | $64,000 | $71,000 | $79,000 | $87,000 | $95,000 | $104,000 | $747,000 |
| cumulative roi | $218 | $186 | $178 | $176 | $176 | $178 | $181 | $184 | $188 | $192 | $2,000 |
Cambie Gardens East and West Towers
Address: Vancouver, British Columbia
Price Range: $935,000 - $2,750,000
Avail. suites: 15
1—3.5 bd
650—2525 SqFt