Suite number:
A
Project:
Address:
Vancouver, British Columbia
Developer:
Dimex Group
Property type:
condo
Bathrooms:
2.5
Bedrooms:
3
Size:
980 sqft
Occupancy Date:
Jan 2025
Price, CAD
$1,275,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
20.48%
Cumulative Return on Investment in Year 5
93.42%
Property Price at the End of Year 5
$1,644,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 7 days
$63,795
10% on Occupancy
$127,590
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 | $66,000 | $70,000 | $73,000 | $77,000 | $81,000 | $85,000 | $90,000 | $95,000 | $100,000 | $105,000 | $842,000 |
| rent income | $25,000 | $31,000 | $32,000 | $33,000 | $35,000 | $36,000 | $38,000 | $39,000 | $41,000 | $43,000 | $353,000 |
| mortgage principal reduction | $14,000 | $17,000 | $18,000 | $19,000 | $20,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $199,000 |
| deposit interest | $9 | - | - | - | - | - | - | - | - | - | $9 |
| gst hst rebate | $5,000 | - | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $109,000 | $118,000 | $123,000 | $129,000 | $136,000 | $142,000 | $149,000 | $156,000 | $164,000 | $172,000 | $1,399,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $191,000 | - | - | - | - | - | - | - | - | - | $191,000 |
| remaining balance payment | $64,000 | - | - | - | - | - | - | - | - | - | $64,000 |
| closing cost | $44,000 | - | - | - | - | - | - | - | - | - | $44,000 |
| operating expense | $8,000 | $10,000 | $11,000 | $11,000 | $11,000 | $12,000 | $12,000 | $13,000 | $13,000 | $13,000 | $116,000 |
| mortgage payment | $52,000 | $62,000 | $62,000 | $62,000 | $62,000 | $62,000 | $62,000 | $62,000 | $62,000 | $62,000 | $610,000 |
| total expense investment | $359,000 | $73,000 | $73,000 | $73,000 | $74,000 | $74,000 | $74,000 | $75,000 | $75,000 | $76,000 | $1,025,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$249,417 | $45,000 | $50,000 | $56,000 | $62,000 | $68,000 | $75,000 | $82,000 | $89,000 | $97,000 | $374,000 |
| cumulative roi | $26 | $46 | $64 | $79 | $93 | $107 | $120 | $132 | $144 | $157 | $967 |
Templeton
Address: Vancouver, British Columbia
Price Range: $850,000 - $1,500,000
Avail. suites: 8
1—3 bd
785—1255 SqFt