Suite number:
B4 - WATERFRONT COLLECTION
Project:
Address:
Vancouver, British Columbia
Developer:
Concert Properties
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2
Size:
1661 sqft
Occupancy Date:
May 2024
Price, CAD
$3,275,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
31.56%
Cumulative Return on Investment in Year 5
145.91%
Property Price at the End of Year 5
$4,220,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 7 days
$163,795
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 | $170,000 | $179,000 | $188,000 | $198,000 | $209,000 | $219,000 | $231,000 | $243,000 | $256,000 | $269,000 | $2,162,000 |
| rent income | - | - | - | - | - | - | - | - | - | - | - |
| mortgage principal reduction | $65,000 | $44,000 | $46,000 | $48,000 | $50,000 | $53,000 | $55,000 | $58,000 | $61,000 | $64,000 | $543,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | - | - | - | - | - | - | - | - | - | - | - |
| total income return | $235,000 | $223,000 | $234,000 | $246,000 | $259,000 | $272,000 | $286,000 | $301,000 | $316,000 | $332,000 | $2,705,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | - | - | - | - | - | - | - |
| operating expense | - | - | - | - | - | - | - | - | - | - | - |
| mortgage payment | $164,000 | $164,000 | $164,000 | $164,000 | $164,000 | $164,000 | $164,000 | $164,000 | $164,000 | $164,000 | $1,641,000 |
| total expense investment | $164,000 | $164,000 | $164,000 | $164,000 | $164,000 | $164,000 | $164,000 | $164,000 | $164,000 | $164,000 | $1,641,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $71,000 | $59,000 | $70,000 | $82,000 | $95,000 | $108,000 | $122,000 | $137,000 | $152,000 | $168,000 | $1,064,000 |
| cumulative roi | $143 | $139 | $141 | $143 | $146 | $149 | $153 | $157 | $161 | $165 | $1,000 |
Tesoro
Address: Vancouver, British Columbia
Price Range: $1,825,000 - $8,890,000
Avail. suites: 22
2—3.5 bd
1282—4801 SqFt