Suite number:
213 - Unit R
Project:
Address:
Nanaimo, British Columbia
Developer:
Parkshore Projects Ltd.
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2.5
Size:
957 sqft
Occupancy Date:
Jun 2025
Price, CAD
$479,900
Available
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
0.00%
Cumulative Return on Investment in Year 5
0.00%
Property Price at the End of Year 5
$618,000
Deposit Schedule
Total up to 10% in 7 days
$47,990
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 | $25,000 | $26,000 | $28,000 | $29,000 | $31,000 | $32,000 | $34,000 | $36,000 | $37,000 | $39,000 | $317,000 |
| rent income | $35,000 | $36,000 | $38,000 | $39,000 | $41,000 | $43,000 | $45,000 | $47,000 | $49,000 | $51,000 | $423,000 |
| mortgage principal reduction | $6,000 | $6,000 | $7,000 | $7,000 | $7,000 | $8,000 | $8,000 | $8,000 | $9,000 | $9,000 | $74,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | $5,000 | - | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $71,000 | $69,000 | $72,000 | $75,000 | $79,000 | $83,000 | $86,000 | $90,000 | $95,000 | $99,000 | $819,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | - | - | - | - | - | - | - |
| operating expense | $9,000 | $10,000 | $10,000 | $10,000 | $10,000 | $11,000 | $11,000 | $11,000 | $12,000 | $12,000 | $106,000 |
| mortgage payment | $24,000 | $24,000 | $24,000 | $24,000 | $24,000 | $24,000 | $24,000 | $24,000 | $24,000 | $24,000 | $240,000 |
| total expense investment | $33,000 | $34,000 | $34,000 | $34,000 | $34,000 | $35,000 | $35,000 | $35,000 | $36,000 | $36,000 | $347,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $37,000 | $35,000 | $38,000 | $41,000 | $44,000 | $48,000 | $51,000 | $55,000 | $59,000 | $63,000 | $472,000 |
| cumulative roi | - | - | - | - | - | - | - | - | - | - | - |
The Station
Address: Nanaimo, British Columbia
Price Range: $350,000 - $520,000
Avail. suites: 27
1—2.5 bd
526—990 SqFt