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
$1,254,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
24.66%
Cumulative Return on Investment in Year 5
109.77%
Property Price at the End of Year 5
$1,616,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 7 days
$62,745
5% in 10 days
$62,745
5% on Occupancy
$62,745
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 | $65,000 | $69,000 | $72,000 | $76,000 | $80,000 | $84,000 | $89,000 | $93,000 | $98,000 | $103,000 | $828,000 |
| rent income | - | - | $33,000 | $37,000 | $39,000 | $40,000 | $42,000 | $44,000 | $46,000 | $48,000 | $327,000 |
| mortgage principal reduction | - | - | $14,000 | $16,000 | $17,000 | $18,000 | $19,000 | $20,000 | $21,000 | $22,000 | $145,000 |
| deposit interest | $8,000 | $10,000 | $27 | - | - | - | - | - | - | - | $17,000 |
| gst hst rebate | - | - | $5,000 | - | - | - | - | - | - | - | $5,000 |
| total income return | $72,000 | $78,000 | $124,000 | $129,000 | $135,000 | $142,000 | $149,000 | $156,000 | $164,000 | $172,000 | $1,323,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $188,000 | - | - | - | - | - | - | - | - | - | $188,000 |
| remaining balance payment | - | - | $63,000 | - | - | - | - | - | - | - | $63,000 |
| closing cost | - | - | $45,000 | - | - | - | - | - | - | - | $45,000 |
| operating expense | - | - | $13,000 | $15,000 | $15,000 | $15,000 | $16,000 | $16,000 | $17,000 | $17,000 | $124,000 |
| mortgage payment | - | - | $58,000 | $63,000 | $63,000 | $63,000 | $63,000 | $63,000 | $63,000 | $63,000 | $498,000 |
| total expense investment | $188,000 | - | $178,000 | $78,000 | $78,000 | $78,000 | $79,000 | $79,000 | $79,000 | $80,000 | $917,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$115,898 | $78,000 | -$53,942 | $51,000 | $58,000 | $64,000 | $71,000 | $77,000 | $85,000 | $92,000 | $406,000 |
| cumulative roi | $38 | $80 | $77 | $95 | $110 | $124 | $137 | $150 | $162 | $175 | $1,000 |
M6 on Main
Address: Vancouver, British Columbia
Price Range: $645,000 - $1,945,000
Avail. suites: 14
0.5—3.5 bd
491—2131 SqFt