Suite number:
Tr D5
Project:
Address:
Vancouver, British Columbia
Developer:
Bosa Properties
Property type:
condo
Bathrooms:
2
Bedrooms:
2
Size:
1291 sqft
Occupancy Date:
Dec 2027
$2,489,800
Available
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
28.05%
Cumulative Return on Investment in Year 5
121.40%
Property Price at the End of Year 5
$3,208,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 7 days
$114,490
5% in 90 days
$124,490
5% on Occupancy
$124,490
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 | $129,000 | $136,000 | $143,000 | $151,000 | $159,000 | $167,000 | $175,000 | $185,000 | $194,000 | $204,000 | $1,643,000 |
rent income | - | - | - | $25,000 | $34,000 | $36,000 | $38,000 | $39,000 | $41,000 | $43,000 | $256,000 |
mortgage principal reduction | - | - | - | $26,000 | $36,000 | $38,000 | $39,000 | $41,000 | $42,000 | $44,000 | $266,000 |
deposit interest | $15,000 | $19,000 | $19,000 | $4,000 | - | - | - | - | - | - | $57,000 |
gst hst rebate | - | - | - | $5,000 | - | - | - | - | - | - | $5,000 |
total income return | $144,000 | $156,000 | $163,000 | $211,000 | $229,000 | $240,000 | $252,000 | $264,000 | $277,000 | $291,000 | $2,227,000 |
Expense/ Investment
Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
---|---|---|---|---|---|---|---|---|---|---|---|
deposit | $373,000 | - | - | - | - | - | - | - | - | - | $373,000 |
remaining balance payment | - | - | - | $124,000 | - | - | - | - | - | - | $124,000 |
closing cost | - | - | - | $73,000 | - | - | - | - | - | - | $73,000 |
operating expense | - | - | - | $19,000 | $26,000 | $27,000 | $28,000 | $29,000 | $30,000 | $31,000 | $190,000 |
mortgage payment | - | - | - | $86,000 | $114,000 | $114,000 | $114,000 | $114,000 | $114,000 | $114,000 | $770,000 |
total expense investment | $373,000 | - | - | $302,000 | $140,000 | $141,000 | $142,000 | $143,000 | $144,000 | $145,000 | $1,531,000 |
Other
Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
---|---|---|---|---|---|---|---|---|---|---|---|
net gain loss | -$229,816 | $156,000 | $163,000 | -$91,103 | $89,000 | $99,000 | $110,000 | $122,000 | $134,000 | $146,000 | $697,000 |
cumulative roi | $38 | $80 | $124 | $110 | $121 | $131 | $140 | $148 | $155 | $163 | $1,000 |
Architecture must be precise in many ways. There is the obvious technical or mathematical idea of precision—realizing demands and fulfilling requirements without error. However, architecture also has to be precise in how it defines spaces for living,...
Address: Vancouver, British Columbia
Price Range: $1,260,000 - $16,900,000
Avail. suites: 15
1—3 bd
652—4043 SqFt