Suite number:
A6
Project:
Address:
Vancouver, British Columbia
Developer:
Landa Global Properties
Property type:
condo
Floor plan:
Bathrooms:
3.5
Bedrooms:
3.5
Size:
2720 sqft
Occupancy Date:
Dec 2026
Price, CAD
$4,800,000
Available
ROI
13,71%
Monthly Expenses
- condo fees— $2,802
- property taxes— $1,200
- property management— $490
- repairs and maintenance— $245
Total: $4,736
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
22.09%
Cumulative Return on Investment in Year 5
98.19%
Property Price at the End of Year 5
$6,184,000
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)
- Net Gain Loss
Get Expert Advice
Property Price Appreciation
- 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 | $249,000 | $263,000 | $276,000 | $291,000 | $306,000 | $322,000 | $338,000 | $356,000 | $374,000 | $394,000 | $3,168,000 |
| rent income | - | $8,000 | $95,000 | $99,000 | $104,000 | $108,000 | $113,000 | $118,000 | $123,000 | $128,000 | $896,000 |
| mortgage principal reduction | - | $5,000 | $59,000 | $62,000 | $65,000 | $69,000 | $72,000 | $75,000 | $79,000 | $83,000 | $570,000 |
| deposit interest | $37,000 | $32,000 | - | - | - | - | - | - | - | - | $69,000 |
| gst hst rebate | - | - | $5,000 | - | - | - | - | - | - | - | $5,000 |
| total income return | $285,000 | $307,000 | $436,000 | $452,000 | $475,000 | $498,000 | $523,000 | $549,000 | $576,000 | $605,000 | $4,707,000 |
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 | - | $5,000 | $57,000 | $58,000 | $60,000 | $61,000 | $62,000 | $64,000 | $65,000 | $67,000 | $498,000 |
| mortgage payment | - | $20,000 | $240,000 | $240,000 | $240,000 | $240,000 | $240,000 | $240,000 | $240,000 | $240,000 | $1,943,000 |
| total expense investment | $720,000 | $444,000 | $297,000 | $299,000 | $300,000 | $301,000 | $303,000 | $304,000 | $305,000 | $307,000 | $3,580,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$434,529 | -$136,855 | $139,000 | $154,000 | $175,000 | $197,000 | $220,000 | $245,000 | $271,000 | $298,000 | $1,127,000 |
| cumulative roi | $40 | $54 | $72 | $86 | $98 | $109 | $119 | $128 | $137 | $146 | $989 |
1818 Alberni
Address: Vancouver, British Columbia
Price Range: $2,300,000 - $4,800,000
Avail. suites: 21
2—3.5 bd
1172—3903 SqFt
Proforma Calculator
80% of Original Price
Options for changing mortgage terms
The rental rate per square foot.