Suite number:
A
Project:
Address:
Vancouver, British Columbia
Developer:
Dimex Group
Property type:
condo
Floor plan:
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
55.84%
Cumulative Return on Investment in Year 5
255.92%
Property Price at the End of Year 5
$1,644,000
Deposit Schedule
$10,000 at Signing
Total up to 15% in 9999 days
$191,385
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 | $36,000 | $37,000 | $39,000 | $40,000 | $42,000 | $44,000 | $46,000 | $48,000 | $50,000 | $52,000 | $433,000 |
| mortgage principal reduction | $16,000 | $17,000 | $17,000 | $18,000 | $19,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $197,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | $5,000 | - | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $122,000 | $123,000 | $129,000 | $136,000 | $142,000 | $149,000 | $157,000 | $164,000 | $172,000 | $181,000 | $1,477,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | - | - | - | - | - | - | - |
| operating expense | $11,000 | $11,000 | $11,000 | $12,000 | $12,000 | $12,000 | $13,000 | $13,000 | $13,000 | $14,000 | $122,000 |
| mortgage payment | $64,000 | $64,000 | $64,000 | $64,000 | $64,000 | $64,000 | $64,000 | $64,000 | $64,000 | $64,000 | $639,000 |
| total expense investment | $75,000 | $75,000 | $75,000 | $76,000 | $76,000 | $76,000 | $77,000 | $77,000 | $77,000 | $77,000 | $761,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $48,000 | $48,000 | $54,000 | $60,000 | $66,000 | $73,000 | $80,000 | $87,000 | $95,000 | $103,000 | $716,000 |
| cumulative roi | $242 | $234 | $239 | $246 | $256 | $267 | $279 | $292 | $306 | $322 | $3,000 |
Templeton
Address: Vancouver, British Columbia
Price Range: $850,000 - $1,500,000
Avail. suites: 8
1—3 bd
785—1255 SqFt