Suite number:
D - SOUTH
Project:
Address:
Port Moody, British Columbia
Developer:
Vansoho Development
Property type:
condo
Bathrooms:
1
Bedrooms:
1.5
Size:
665 sqft
Occupancy Date:
Mar 2027
Price, CAD
$644,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
24.63%
Cumulative Return on Investment in Year 5
105.62%
Property Price at the End of Year 5
$831,000
Deposit Schedule
$5,000 at Signing
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 | $33,000 | $35,000 | $37,000 | $39,000 | $41,000 | $43,000 | $45,000 | $48,000 | $50,000 | $53,000 | $426,000 |
| rent income | - | - | $16,000 | $24,000 | $25,000 | $26,000 | $27,000 | $28,000 | $30,000 | $31,000 | $207,000 |
| mortgage principal reduction | - | - | $6,000 | $9,000 | $9,000 | $9,000 | $10,000 | $10,000 | $11,000 | $11,000 | $74,000 |
| deposit interest | $259 | $260 | $80 | - | - | - | - | - | - | - | $599 |
| gst hst rebate | - | - | $5,000 | - | - | - | - | - | - | - | $5,000 |
| total income return | $34,000 | $36,000 | $63,000 | $72,000 | $75,000 | $79,000 | $83,000 | $86,000 | $91,000 | $95,000 | $713,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $5,000 | - | - | - | - | - | - | - | - | - | $5,000 |
| remaining balance payment | - | - | $124,000 | - | - | - | - | - | - | - | $124,000 |
| closing cost | - | - | $31,000 | - | - | - | - | - | - | - | $31,000 |
| operating expense | - | - | $6,000 | $10,000 | $10,000 | $10,000 | $11,000 | $11,000 | $11,000 | $12,000 | $82,000 |
| mortgage payment | - | - | $21,000 | $31,000 | $31,000 | $31,000 | $31,000 | $31,000 | $31,000 | $31,000 | $240,000 |
| total expense investment | $5,000 | - | $182,000 | $41,000 | $41,000 | $42,000 | $42,000 | $42,000 | $43,000 | $43,000 | $482,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $29,000 | $36,000 | -$118,932 | $30,000 | $34,000 | $37,000 | $40,000 | $44,000 | $48,000 | $52,000 | $230,000 |
| cumulative roi | $674 | $1,000 | $69 | $88 | $106 | $122 | $138 | $154 | $169 | $185 | $3,000 |
Ksana Living
Address: Port Moody, British Columbia
Price Range: $545,000 - $995,000
Avail. suites: 9
1—3 bd
518—1007 SqFt