Suite number:

202

Project:
Address:
Richmond, British Columbia
Developer:
Oris
Property type:
condo
Floor plan:
Bathrooms:
2.5
Bedrooms:
3.5
Size:
2445 sqft
Occupancy Date:
Jan 2023
Status
This property is sold
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5

33.08%

Cumulative Return on Investment in Year 5

160.04%

Property Price at the End of Year 5

$3,090,000

Deposit Schedule
$5 at Signing
Net Gain (Loss)
Get Expert Advice
Property Price Appreciation
Investment Details (10-Year Period)
Income/Return
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
property price appreciation$124,000$131,000$138,000$145,000$153,000$161,000$169,000$178,000$187,000$197,000$1,583,000
rent income-----------
mortgage principal reduction$91,000$35,000$37,000$38,000$40,000$42,000$44,000$46,000$48,000$50,000$473,000
deposit interest-----------
gst hst rebate-----------
total income return$216,000$166,000$175,000$184,000$193,000$203,000$213,000$224,000$235,000$247,000$2,056,000
Expense/ Investment
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
deposit-----------
remaining balance payment-----------
closing cost-----------
operating expense-----------
mortgage payment$117,000$117,000$117,000$117,000$117,000$117,000$117,000$117,000$117,000$117,000$1,167,000
total expense investment$117,000$117,000$117,000$117,000$117,000$117,000$117,000$117,000$117,000$117,000$1,167,000
Other
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
net gain loss$99,000$50,000$58,000$67,000$76,000$86,000$96,000$107,000$119,000$131,000$889,000
cumulative roi$185$164$159$159$160$162$165$169$172$176$2,000
The Shore
Address: Richmond, British Columbia
Price Range: $1,699,000 - $2,399,000
Avail. suites: 2
2—3.5 bd
1491—2445 SqFt