Suite number:
B4 - WATERFRONT COLLECTION
Project:
Address:
Vancouver, British Columbia
Developer:
Concert Properties
Property type:
condo
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
32.68%
Cumulative Return on Investment in Year 5
150.91%
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 | $64,000 | $45,000 | $47,000 | $49,000 | $52,000 | $54,000 | $57,000 | $59,000 | $62,000 | $65,000 | $555,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | - | - | - | - | - | - | - | - | - | - | - |
| total income return | $234,000 | $224,000 | $236,000 | $248,000 | $260,000 | $274,000 | $287,000 | $302,000 | $317,000 | $334,000 | $2,716,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | - | - | - | - | - | - | - |
| operating expense | - | - | - | - | - | - | - | - | - | - | - |
| mortgage payment | $159,000 | $159,000 | $159,000 | $159,000 | $159,000 | $159,000 | $159,000 | $159,000 | $159,000 | $159,000 | $1,593,000 |
| total expense investment | $159,000 | $159,000 | $159,000 | $159,000 | $159,000 | $159,000 | $159,000 | $159,000 | $159,000 | $159,000 | $1,593,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $75,000 | $65,000 | $76,000 | $88,000 | $101,000 | $114,000 | $128,000 | $143,000 | $158,000 | $174,000 | $1,123,000 |
| cumulative roi | $147 | $144 | $145 | $148 | $151 | $154 | $158 | $162 | $166 | $170 | $2,000 |
Tesoro
Address: Vancouver, British Columbia
Price Range: $1,825,000 - $8,890,000
Avail. suites: 22
2—3.5 bd
1282—4801 SqFt