Suite number:
B1
Project:
Address:
Vancouver, British Columbia
Developer:
Concert Properties
Property type:
condo
Bathrooms:
2
Bedrooms:
2.5
Size:
1448 sqft
Occupancy Date:
May 2024
Price, CAD
$2,350,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
35.10%
Cumulative Return on Investment in Year 5
161.63%
Property Price at the End of Year 5
$3,029,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 7 days
$107,545
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 | $122,000 | $129,000 | $135,000 | $142,000 | $150,000 | $157,000 | $166,000 | $174,000 | $183,000 | $193,000 | $1,551,000 |
| rent income | - | - | - | - | - | - | - | - | - | - | - |
| mortgage principal reduction | $44,000 | $35,000 | $36,000 | $38,000 | $39,000 | $41,000 | $43,000 | $44,000 | $46,000 | $48,000 | $415,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | - | - | - | - | - | - | - | - | - | - | - |
| total income return | $166,000 | $164,000 | $172,000 | $180,000 | $189,000 | $198,000 | $208,000 | $219,000 | $230,000 | $241,000 | $1,967,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | - | - | - | - | - | - | - |
| operating expense | - | - | - | - | - | - | - | - | - | - | - |
| mortgage payment | $108,000 | $108,000 | $108,000 | $108,000 | $108,000 | $108,000 | $108,000 | $108,000 | $108,000 | $108,000 | $1,077,000 |
| total expense investment | $108,000 | $108,000 | $108,000 | $108,000 | $108,000 | $108,000 | $108,000 | $108,000 | $108,000 | $108,000 | $1,077,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $59,000 | $56,000 | $64,000 | $72,000 | $81,000 | $91,000 | $101,000 | $111,000 | $122,000 | $133,000 | $889,000 |
| cumulative roi | $154 | $153 | $155 | $158 | $162 | $165 | $169 | $174 | $178 | $183 | $2,000 |
On one of the last waterfront properties in False Creek adjacent to a future City park. TESORO will be a highly visible landmark. This 17-storey building's signature architecture has been designed to capitalize on iconic water, city, and mountain vie...
Address: Vancouver, British Columbia
Price Range: $1,825,000 - $8,890,000
Avail. suites: 11
2—3.5 bd
1282—4801 SqFt