Suite number:
B5
Project:
Address:
Vancouver, British Columbia
Developer:
Crescent Legacy Properties
Property type:
condo
Bathrooms:
2
Bedrooms:
2.5
Size:
980 sqft
Occupancy Date:
Jan 2025
Price, CAD
$1,236,800
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
19.69%
Cumulative Return on Investment in Year 5
89.84%
Property Price at the End of Year 5
$1,593,000
Deposit Schedule
$20,000 at Signing
Total up to 10% in 30 days
$123,680
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 | $64,000 | $68,000 | $71,000 | $75,000 | $79,000 | $83,000 | $87,000 | $92,000 | $96,000 | $101,000 | $816,000 |
| rent income | $25,000 | $31,000 | $32,000 | $33,000 | $35,000 | $36,000 | $38,000 | $39,000 | $41,000 | $43,000 | $353,000 |
| mortgage principal reduction | $13,000 | $17,000 | $17,000 | $18,000 | $19,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $193,000 |
| deposit interest | $111 | - | - | - | - | - | - | - | - | - | $111 |
| gst hst rebate | $5,000 | - | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $107,000 | $115,000 | $120,000 | $126,000 | $132,000 | $139,000 | $146,000 | $153,000 | $160,000 | $168,000 | $1,367,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $124,000 | - | - | - | - | - | - | - | - | - | $124,000 |
| remaining balance payment | $124,000 | - | - | - | - | - | - | - | - | - | $124,000 |
| closing cost | $43,000 | - | - | - | - | - | - | - | - | - | $43,000 |
| operating expense | $12,000 | $15,000 | $15,000 | $16,000 | $16,000 | $17,000 | $17,000 | $18,000 | $19,000 | $19,000 | $165,000 |
| mortgage payment | $50,000 | $60,000 | $60,000 | $60,000 | $60,000 | $60,000 | $60,000 | $60,000 | $60,000 | $60,000 | $592,000 |
| total expense investment | $352,000 | $75,000 | $76,000 | $76,000 | $77,000 | $77,000 | $78,000 | $78,000 | $79,000 | $79,000 | $1,046,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$245,201 | $40,000 | $45,000 | $50,000 | $56,000 | $62,000 | $68,000 | $75,000 | $82,000 | $89,000 | $321,000 |
| cumulative roi | $25 | $45 | $62 | $77 | $90 | $102 | $114 | $125 | $136 | $147 | $923 |
Ava
Address: Vancouver, British Columbia
Price Range: $936,000 - $1,487,000
Avail. suites: 8
1—3.5 bd
613—1206 SqFt