Suite number:
A4
Project:
Address:
Vancouver, British Columbia
Developer:
Crescent Legacy Properties
Property type:
condo
Bathrooms:
1
Bedrooms:
1
Size:
613 sqft
Occupancy Date:
Jan 2025
Price, CAD
$935,800
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
17.54%
Cumulative Return on Investment in Year 5
80.35%
Property Price at the End of Year 5
$1,206,000
Deposit Schedule
$20,000 at Signing
Total up to 10% in 30 days
$93,580
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 | $49,000 | $51,000 | $54,000 | $57,000 | $60,000 | $63,000 | $66,000 | $69,000 | $73,000 | $77,000 | $618,000 |
| rent income | $10,000 | $13,000 | $13,000 | $14,000 | $15,000 | $15,000 | $16,000 | $17,000 | $17,000 | $18,000 | $148,000 |
| mortgage principal reduction | $10,000 | $13,000 | $13,000 | $14,000 | $14,000 | $15,000 | $16,000 | $16,000 | $17,000 | $18,000 | $146,000 |
| deposit interest | $111 | - | - | - | - | - | - | - | - | - | $111 |
| gst hst rebate | $5,000 | - | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $74,000 | $77,000 | $80,000 | $84,000 | $88,000 | $93,000 | $97,000 | $102,000 | $107,000 | $113,000 | $916,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $94,000 | - | - | - | - | - | - | - | - | - | $94,000 |
| remaining balance payment | $94,000 | - | - | - | - | - | - | - | - | - | $94,000 |
| closing cost | $37,000 | - | - | - | - | - | - | - | - | - | $37,000 |
| operating expense | $8,000 | $9,000 | $10,000 | $10,000 | $10,000 | $10,000 | $11,000 | $11,000 | $11,000 | $12,000 | $102,000 |
| mortgage payment | $38,000 | $46,000 | $46,000 | $46,000 | $46,000 | $46,000 | $46,000 | $46,000 | $46,000 | $46,000 | $448,000 |
| total expense investment | $269,000 | $55,000 | $55,000 | $55,000 | $56,000 | $56,000 | $56,000 | $57,000 | $57,000 | $57,000 | $773,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$195,339 | $22,000 | $25,000 | $29,000 | $33,000 | $37,000 | $41,000 | $46,000 | $50,000 | $55,000 | $143,000 |
| cumulative roi | $25 | $43 | $57 | $70 | $80 | $90 | $99 | $108 | $116 | $124 | $811 |
Ava
Address: Vancouver, British Columbia
Price Range: $936,000 - $1,487,000
Avail. suites: 8
1—3.5 bd
613—1206 SqFt