Suite number:
06 East
Address:
Vancouver, British Columbia
Developer:
Onni Group
Property type:
condo
Floor plan:
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
32.06%
Cumulative Return on Investment in Year 5
156.79%
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 | $75,000 | $26,000 | $27,000 | $28,000 | $30,000 | $31,000 | $32,000 | $34,000 | $36,000 | $37,000 | $356,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | - | - | - | - | - | - | - | - | - | - | - |
| total income return | $168,000 | $123,000 | $129,000 | $136,000 | $143,000 | $150,000 | $158,000 | $166,000 | $175,000 | $184,000 | $1,531,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | - | - | - | - | - | - | - |
| operating expense | - | - | - | - | - | - | - | - | - | - | - |
| mortgage payment | $89,000 | $89,000 | $89,000 | $89,000 | $89,000 | $89,000 | $89,000 | $89,000 | $89,000 | $89,000 | $891,000 |
| total expense investment | $89,000 | $89,000 | $89,000 | $89,000 | $89,000 | $89,000 | $89,000 | $89,000 | $89,000 | $89,000 | $891,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $79,000 | $34,000 | $40,000 | $47,000 | $54,000 | $61,000 | $69,000 | $77,000 | $85,000 | $94,000 | $640,000 |
| cumulative roi | $188 | $163 | $157 | $156 | $157 | $159 | $161 | $164 | $168 | $172 | $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