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
$979,900
Available
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
24.02%
Cumulative Return on Investment in Year 5
106.86%
Property Price at the End of Year 5
$1,262,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 7 days
$38,995
5% in 190 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 | - | $13,000 | $27,000 | $28,000 | $29,000 | $30,000 | $31,000 | $33,000 | $34,000 | $36,000 | $261,000 |
mortgage principal reduction | - | $7,000 | $14,000 | $15,000 | $15,000 | $16,000 | $17,000 | $17,000 | $18,000 | $19,000 | $137,000 |
deposit interest | $4,000 | $3,000 | - | - | - | - | - | - | - | - | $7,000 |
gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
total income return | $54,000 | $82,000 | $97,000 | $102,000 | $107,000 | $112,000 | $117,000 | $123,000 | $129,000 | $135,000 | $1,056,000 |
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 | - | $5,000 | $11,000 | $11,000 | $11,000 | $12,000 | $12,000 | $12,000 | $13,000 | $13,000 | $101,000 |
mortgage payment | - | $22,000 | $45,000 | $45,000 | $45,000 | $45,000 | $45,000 | $45,000 | $45,000 | $45,000 | $382,000 |
total expense investment | $147,000 | $114,000 | $56,000 | $56,000 | $56,000 | $57,000 | $57,000 | $57,000 | $58,000 | $58,000 | $716,000 |
Other
Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
---|---|---|---|---|---|---|---|---|---|---|---|
net gain loss | -$92,541 | -$32,411 | $41,000 | $46,000 | $50,000 | $55,000 | $60,000 | $65,000 | $71,000 | $77,000 | $340,000 |
cumulative roi | $37 | $52 | $72 | $90 | $107 | $122 | $137 | $151 | $165 | $178 | $1,000 |
Welcome to Garden 11, a collection of nature-inspired homes nestled on a quiet tree-lined street corner in the Grandview-Woodlands neighbourhood of East Vancouver. Expertly crafted by Aree Developments, Garden 11 offers a green sustainable building w...
Address: Vancouver, British Columbia
Price Range: $590,000 - $1,410,000
Avail. suites: 12
0.5—3.5 bd
537—1180 SqFt