Suite number:
TR D3
Project:
Address:
Vancouver, British Columbia
Developer:
Bosa Properties
Property type:
condo
Bathrooms:
2
Bedrooms:
2
Size:
1262 sqft
Occupancy Date:
Dec 2027
Price, CAD
$2,489,800
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
26.34%
Cumulative Return on Investment in Year 5
115.14%
Property Price at the End of Year 5
$3,208,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 7 days
$124,490
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 | - | - | - | $30,000 | $34,000 | $35,000 | $37,000 | $39,000 | $40,000 | $42,000 | $257,000 |
| mortgage principal reduction | - | - | - | $29,000 | $33,000 | $35,000 | $37,000 | $38,000 | $40,000 | $42,000 | $255,000 |
| deposit interest | $15,000 | $19,000 | $19,000 | $479 | - | - | - | - | - | - | $54,000 |
| gst hst rebate | - | - | - | $5,000 | - | - | - | - | - | - | $5,000 |
| total income return | $144,000 | $156,000 | $163,000 | $216,000 | $226,000 | $237,000 | $249,000 | $261,000 | $274,000 | $288,000 | $2,214,000 |
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 | - | - | - | $23,000 | $26,000 | $27,000 | $28,000 | $28,000 | $29,000 | $30,000 | $192,000 |
| mortgage payment | - | - | - | $111,000 | $121,000 | $121,000 | $121,000 | $121,000 | $121,000 | $121,000 | $838,000 |
| total expense investment | $373,000 | - | - | $331,000 | $147,000 | $148,000 | $149,000 | $150,000 | $150,000 | $151,000 | $1,600,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$229,798 | $156,000 | $163,000 | -$115,840 | $79,000 | $89,000 | $100,000 | $112,000 | $124,000 | $137,000 | $614,000 |
| cumulative roi | $38 | $80 | $124 | $105 | $115 | $124 | $131 | $139 | $146 | $152 | $1,000 |
Fifteen Fifteen
Address: Vancouver, British Columbia
Price Range: $1,260,000 - $16,900,000
Avail. suites: 15
1—3 bd
652—4043 SqFt