Suite number:
Plan 2B
Project:
Address:
Vancouver, British Columbia
Developer:
Amacon
Property type:
condo
Bathrooms:
2
Bedrooms:
2.5
Size:
848 sqft
Occupancy Date:
Mar 2026
Price, CAD
$1,466,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
21.26%
Cumulative Return on Investment in Year 5
92.72%
Property Price at the End of Year 5
$1,890,000
Deposit Schedule
$5,000 at Signing
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 | $76,000 | $80,000 | $84,000 | $89,000 | $93,000 | $98,000 | $103,000 | $109,000 | $114,000 | $120,000 | $968,000 |
| rent income | - | $15,000 | $26,000 | $27,000 | $29,000 | $30,000 | $31,000 | $32,000 | $34,000 | $35,000 | $259,000 |
| mortgage principal reduction | - | $11,000 | $19,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $27,000 | $194,000 |
| deposit interest | $260 | $102 | - | - | - | - | - | - | - | - | $362 |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $76,000 | $111,000 | $130,000 | $136,000 | $143,000 | $150,000 | $158,000 | $165,000 | $174,000 | $182,000 | $1,426,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $5,000 | - | - | - | - | - | - | - | - | - | $5,000 |
| remaining balance payment | - | $288,000 | - | - | - | - | - | - | - | - | $288,000 |
| closing cost | - | $47,000 | - | - | - | - | - | - | - | - | $47,000 |
| operating expense | - | $7,000 | $12,000 | $13,000 | $13,000 | $14,000 | $14,000 | $14,000 | $15,000 | $15,000 | $118,000 |
| mortgage payment | - | $42,000 | $71,000 | $71,000 | $71,000 | $71,000 | $71,000 | $71,000 | $71,000 | $71,000 | $612,000 |
| total expense investment | $5,000 | $384,000 | $84,000 | $84,000 | $84,000 | $85,000 | $85,000 | $86,000 | $86,000 | $87,000 | $1,071,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $71,000 | -$273,216 | $46,000 | $52,000 | $59,000 | $65,000 | $72,000 | $80,000 | $87,000 | $95,000 | $356,000 |
| cumulative roi | $2,000 | $47 | $65 | $80 | $93 | $104 | $115 | $125 | $135 | $145 | $2,000 |
Block Residences
Address: Vancouver, British Columbia
Price Range: $1,467,000 - $1,840,000
Avail. suites: 5
2.5—3.5 bd
843—1012 SqFt