Suite number:
A6
Project:
Address:
Vancouver, British Columbia
Developer:
Landa Global Properties
Property type:
condo
Floor plan:
Bathrooms:
3.5
Bedrooms:
3.5
Size:
2521 sqft
Occupancy Date:
Dec 2026
Price, CAD
$4,800,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
21.01%
Cumulative Return on Investment in Year 5
93.79%
Property Price at the End of Year 5
$6,186,000
Deposit Schedule
Total up to 5% in 7 days
$240,000
5% in 90 days
$240,000
5% on Occupancy
$240,000
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 | $251,000 | $263,000 | $276,000 | $291,000 | $306,000 | $322,000 | $338,000 | $356,000 | $375,000 | $394,000 | $3,171,000 |
| rent income | - | $37,000 | $90,000 | $93,000 | $97,000 | $102,000 | $106,000 | $111,000 | $115,000 | $120,000 | $871,000 |
| mortgage principal reduction | - | $24,000 | $60,000 | $63,000 | $66,000 | $70,000 | $73,000 | $77,000 | $80,000 | $84,000 | $598,000 |
| deposit interest | $37,000 | $19,000 | - | - | - | - | - | - | - | - | $56,000 |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $288,000 | $348,000 | $426,000 | $448,000 | $470,000 | $493,000 | $518,000 | $543,000 | $570,000 | $599,000 | $4,701,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $720,000 | - | - | - | - | - | - | - | - | - | $720,000 |
| remaining balance payment | - | $240,000 | - | - | - | - | - | - | - | - | $240,000 |
| closing cost | - | $180,000 | - | - | - | - | - | - | - | - | $180,000 |
| operating expense | - | $22,000 | $54,000 | $55,000 | $57,000 | $58,000 | $59,000 | $61,000 | $62,000 | $63,000 | $492,000 |
| mortgage payment | - | $100,000 | $240,000 | $240,000 | $240,000 | $240,000 | $240,000 | $240,000 | $240,000 | $240,000 | $2,023,000 |
| total expense investment | $720,000 | $542,000 | $295,000 | $296,000 | $297,000 | $298,000 | $300,000 | $301,000 | $302,000 | $304,000 | $3,655,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$432,210 | -$194,538 | $132,000 | $152,000 | $173,000 | $195,000 | $218,000 | $242,000 | $268,000 | $295,000 | $1,047,000 |
| cumulative roi | $40 | $51 | $68 | $82 | $94 | $104 | $114 | $123 | $132 | $141 | $950 |
1818 Alberni
Address: Vancouver, British Columbia
Price Range: $2,480,000 - $11,900,000
Avail. suites: 15
2—3.5 bd
1086—3175 SqFt