Suite number:
B2+
Project:
Address:
Vancouver, British Columbia
Developer:
The Jim Pattison Group
Property type:
condo
Bathrooms:
1
Bedrooms:
2.5
Size:
627 sqft
Occupancy Date:
Mar 2027
Price, CAD
$830,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
25.39%
Cumulative Return on Investment in Year 5
112.69%
Property Price at the End of Year 5
$1,069,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 7 days
$41,500
5% in 10 days
$41,500
5% on Occupancy
$41,500
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 | $43,000 | $45,000 | $48,000 | $50,000 | $53,000 | $56,000 | $58,000 | $62,000 | $65,000 | $68,000 | $548,000 |
| rent income | - | - | $13,000 | $19,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $168,000 |
| mortgage principal reduction | - | - | $8,000 | $12,000 | $12,000 | $13,000 | $14,000 | $14,000 | $15,000 | $15,000 | $103,000 |
| deposit interest | $5,000 | $6,000 | $2,000 | - | - | - | - | - | - | - | $14,000 |
| gst hst rebate | - | - | $5,000 | - | - | - | - | - | - | - | $5,000 |
| total income return | $48,000 | $52,000 | $75,000 | $82,000 | $86,000 | $90,000 | $94,000 | $99,000 | $103,000 | $108,000 | $837,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $125,000 | - | - | - | - | - | - | - | - | - | $125,000 |
| remaining balance payment | - | - | $42,000 | - | - | - | - | - | - | - | $42,000 |
| closing cost | - | - | $35,000 | - | - | - | - | - | - | - | $35,000 |
| operating expense | - | - | $6,000 | $9,000 | $9,000 | $9,000 | $10,000 | $10,000 | $10,000 | $11,000 | $73,000 |
| mortgage payment | - | - | $25,000 | $38,000 | $38,000 | $38,000 | $38,000 | $38,000 | $38,000 | $38,000 | $292,000 |
| total expense investment | $125,000 | - | $107,000 | $47,000 | $47,000 | $47,000 | $48,000 | $48,000 | $48,000 | $49,000 | $565,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$76,428 | $52,000 | -$32,077 | $35,000 | $39,000 | $42,000 | $46,000 | $51,000 | $55,000 | $60,000 | $271,000 |
| cumulative roi | $39 | $80 | $80 | $97 | $113 | $126 | $139 | $152 | $163 | $175 | $1,000 |
M6 on Main
Address: Vancouver, British Columbia
Price Range: $685,000 - $2,080,000
Avail. suites: 23
0.5—3.5 bd
491—2131 SqFt