Suite number:
C1
Project:
Address:
Vancouver, British Columbia
Developer:
The Jim Pattison Developments
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2.5
Size:
1019 sqft
Occupancy Date:
Mar 2027
Price, CAD
$1,389,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
22.80%
Cumulative Return on Investment in Year 5
102.15%
Property Price at the End of Year 5
$1,791,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 7 days
$69,495
5% in 10 days
$69,495
5% on Occupancy
$69,495
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 | $72,000 | $76,000 | $80,000 | $84,000 | $89,000 | $93,000 | $98,000 | $103,000 | $108,000 | $114,000 | $917,000 |
| rent income | - | $18,000 | $36,000 | $38,000 | $40,000 | $41,000 | $43,000 | $45,000 | $47,000 | $49,000 | $356,000 |
| mortgage principal reduction | - | $8,000 | $18,000 | $18,000 | $19,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $175,000 |
| deposit interest | $8,000 | $5,000 | - | - | - | - | - | - | - | - | $14,000 |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $81,000 | $113,000 | $134,000 | $140,000 | $147,000 | $155,000 | $162,000 | $170,000 | $179,000 | $187,000 | $1,468,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $208,000 | - | - | - | - | - | - | - | - | - | $208,000 |
| remaining balance payment | - | $69,000 | - | - | - | - | - | - | - | - | $69,000 |
| closing cost | - | $47,000 | - | - | - | - | - | - | - | - | $47,000 |
| operating expense | - | $7,000 | $15,000 | $15,000 | $16,000 | $16,000 | $16,000 | $17,000 | $17,000 | $18,000 | $138,000 |
| mortgage payment | - | $35,000 | $70,000 | $70,000 | $70,000 | $70,000 | $70,000 | $70,000 | $70,000 | $70,000 | $592,000 |
| total expense investment | $208,000 | $159,000 | $85,000 | $85,000 | $85,000 | $86,000 | $86,000 | $86,000 | $87,000 | $87,000 | $1,055,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$127,984 | -$46,477 | $49,000 | $56,000 | $62,000 | $69,000 | $76,000 | $84,000 | $92,000 | $100,000 | $413,000 |
| cumulative roi | $39 | $53 | $72 | $88 | $102 | $115 | $128 | $140 | $152 | $163 | $1,000 |
M6 on Main
Address: Vancouver, British Columbia
Price Range: $685,000 - $2,080,000
Avail. suites: 20
0—3.5 bd
491—2131 SqFt