Suite number:
B1 - CITY COLLECTION
Project:
Address:
Vancouver, British Columbia
Developer:
Concert Properties
Property type:
condo
Bathrooms:
2
Bedrooms:
2.5
Size:
1448 sqft
Occupancy Date:
May 2024
Price, CAD
$2,350,900
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
$3,029,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 7 days
$117,545
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 | $122,000 | $129,000 | $135,000 | $142,000 | $150,000 | $157,000 | $166,000 | $174,000 | $183,000 | $193,000 | $1,551,000 |
| rent income | - | - | - | - | - | - | - | - | - | - | - |
| mortgage principal reduction | $46,000 | $32,000 | $34,000 | $36,000 | $37,000 | $39,000 | $41,000 | $42,000 | $44,000 | $46,000 | $398,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | - | - | - | - | - | - | - | - | - | - | - |
| total income return | $168,000 | $161,000 | $169,000 | $178,000 | $187,000 | $196,000 | $206,000 | $217,000 | $228,000 | $239,000 | $1,949,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | - | - | - | - | - | - | - |
| operating expense | - | - | - | - | - | - | - | - | - | - | - |
| mortgage payment | $114,000 | $114,000 | $114,000 | $114,000 | $114,000 | $114,000 | $114,000 | $114,000 | $114,000 | $114,000 | $1,144,000 |
| total expense investment | $114,000 | $114,000 | $114,000 | $114,000 | $114,000 | $114,000 | $114,000 | $114,000 | $114,000 | $114,000 | $1,144,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $54,000 | $47,000 | $55,000 | $63,000 | $72,000 | $82,000 | $92,000 | $102,000 | $113,000 | $125,000 | $806,000 |
| 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