Suite number:
Suite 209
Project:
Address:
Sidney, British Columbia
Developer:
Mike Geric Construction
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2
Size:
1205 sqft
Occupancy Date:
Jan 2025
Price, CAD
$1,099,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
21.65%
Cumulative Return on Investment in Year 5
99.25%
Property Price at the End of Year 5
$1,416,000
Deposit Schedule
$10 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 | $57,000 | $60,000 | $63,000 | $67,000 | $70,000 | $74,000 | $77,000 | $81,000 | $86,000 | $90,000 | $725,000 |
| rent income | $32,000 | $37,000 | $38,000 | $40,000 | $42,000 | $43,000 | $45,000 | $47,000 | $49,000 | $51,000 | $425,000 |
| mortgage principal reduction | $12,000 | $14,000 | $15,000 | $16,000 | $16,000 | $17,000 | $18,000 | $19,000 | $20,000 | $21,000 | $168,000 |
| deposit interest | $470 | - | - | - | - | - | - | - | - | - | $470 |
| gst hst rebate | $5,000 | - | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $107,000 | $111,000 | $116,000 | $122,000 | $128,000 | $134,000 | $141,000 | $147,000 | $155,000 | $162,000 | $1,323,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $110,000 | - | - | - | - | - | - | - | - | - | $110,000 |
| remaining balance payment | $110,000 | - | - | - | - | - | - | - | - | - | $110,000 |
| closing cost | $41,000 | - | - | - | - | - | - | - | - | - | $41,000 |
| operating expense | $10,000 | $12,000 | $12,000 | $12,000 | $12,000 | $13,000 | $13,000 | $13,000 | $14,000 | $14,000 | $125,000 |
| mortgage payment | $50,000 | $55,000 | $55,000 | $55,000 | $55,000 | $55,000 | $55,000 | $55,000 | $55,000 | $55,000 | $546,000 |
| total expense investment | $322,000 | $67,000 | $67,000 | $67,000 | $67,000 | $68,000 | $68,000 | $68,000 | $69,000 | $69,000 | $933,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$214,933 | $44,000 | $49,000 | $55,000 | $60,000 | $66,000 | $73,000 | $79,000 | $86,000 | $93,000 | $391,000 |
| cumulative roi | $26 | $47 | $66 | $83 | $99 | $115 | $130 | $146 | $162 | $178 | $1,000 |
The Rise on Fifth
Address: Sidney, British Columbia
Price Range: $549,000 - $2,299,000
Avail. suites: 20
1—3.5 bd
567—1391 SqFt