Suite number:
F
Project:
Address:
Vancouver, British Columbia
Developer:
Dimex Group
Property type:
condo
Floor plan:
Bathrooms:
3
Bedrooms:
3
Size:
1255 sqft
Occupancy Date:
Jan 2025
Price, CAD
$1,499,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
60.49%
Cumulative Return on Investment in Year 5
276.78%
Property Price at the End of Year 5
$1,932,000
Deposit Schedule
$10,000 at Signing
Total up to 15% in 9999 days
$224,985
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 | $78,000 | $82,000 | $86,000 | $91,000 | $96,000 | $100,000 | $106,000 | $111,000 | $117,000 | $123,000 | $990,000 |
| rent income | $46,000 | $48,000 | $50,000 | $52,000 | $54,000 | $56,000 | $59,000 | $61,000 | $64,000 | $67,000 | $555,000 |
| mortgage principal reduction | $19,000 | $19,000 | $20,000 | $21,000 | $22,000 | $23,000 | $25,000 | $26,000 | $27,000 | $28,000 | $231,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | $5,000 | - | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $147,000 | $149,000 | $156,000 | $164,000 | $172,000 | $180,000 | $189,000 | $198,000 | $208,000 | $218,000 | $1,781,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | - | - | - | - | - | - | - |
| operating expense | $14,000 | $14,000 | $14,000 | $15,000 | $15,000 | $15,000 | $16,000 | $16,000 | $17,000 | $17,000 | $152,000 |
| mortgage payment | $75,000 | $75,000 | $75,000 | $75,000 | $75,000 | $75,000 | $75,000 | $75,000 | $75,000 | $75,000 | $751,000 |
| total expense investment | $89,000 | $89,000 | $89,000 | $90,000 | $90,000 | $90,000 | $91,000 | $91,000 | $92,000 | $92,000 | $903,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $58,000 | $60,000 | $67,000 | $74,000 | $82,000 | $90,000 | $98,000 | $107,000 | $116,000 | $126,000 | $878,000 |
| cumulative roi | $256 | $250 | $256 | $266 | $277 | $290 | $304 | $320 | $337 | $356 | $3,000 |
Templeton
Address: Vancouver, British Columbia
Price Range: $850,000 - $1,500,000
Avail. suites: 8
1—3 bd
785—1255 SqFt