Suite number:
C1M
Project:
Address:
Vancouver, British Columbia
Developer:
AREE Developments
Property type:
condo
Bathrooms:
1
Bedrooms:
2.5
Size:
863 sqft
Occupancy Date:
Mar 2026
Price, CAD
$979,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
22.85%
Cumulative Return on Investment in Year 5
103.14%
Property Price at the End of Year 5
$1,262,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 7 days
$48,995
5% in 10 days
$48,995
5% on Occupancy
$48,995
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 | $51,000 | $54,000 | $56,000 | $59,000 | $62,000 | $66,000 | $69,000 | $73,000 | $76,000 | $80,000 | $647,000 |
| rent income | - | $17,000 | $27,000 | $28,000 | $29,000 | $30,000 | $32,000 | $33,000 | $34,000 | $36,000 | $267,000 |
| mortgage principal reduction | - | $8,000 | $13,000 | $14,000 | $14,000 | $15,000 | $16,000 | $16,000 | $17,000 | $18,000 | $131,000 |
| deposit interest | $7,000 | $2,000 | - | - | - | - | - | - | - | - | $9,000 |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $58,000 | $86,000 | $96,000 | $101,000 | $106,000 | $111,000 | $116,000 | $122,000 | $128,000 | $134,000 | $1,059,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $147,000 | - | - | - | - | - | - | - | - | - | $147,000 |
| remaining balance payment | - | $49,000 | - | - | - | - | - | - | - | - | $49,000 |
| closing cost | - | $38,000 | - | - | - | - | - | - | - | - | $38,000 |
| operating expense | - | $7,000 | $11,000 | $11,000 | $11,000 | $12,000 | $12,000 | $13,000 | $13,000 | $13,000 | $103,000 |
| mortgage payment | - | $32,000 | $48,000 | $48,000 | $48,000 | $48,000 | $48,000 | $48,000 | $48,000 | $48,000 | $413,000 |
| total expense investment | $147,000 | $125,000 | $58,000 | $59,000 | $59,000 | $59,000 | $60,000 | $60,000 | $61,000 | $61,000 | $750,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$89,034 | -$38,986 | $38,000 | $42,000 | $47,000 | $52,000 | $57,000 | $62,000 | $67,000 | $73,000 | $309,000 |
| cumulative roi | $39 | $52 | $71 | $88 | $103 | $117 | $130 | $143 | $156 | $168 | $1,000 |
Garden 11
Address: Vancouver, British Columbia
Price Range: $590,000 - $1,410,000
Avail. suites: 12
0.5—3.5 bd
537—1180 SqFt