Suite number:
PH G7
Project:
Address:
Vancouver, British Columbia
Developer:
Bosa Properties
Property type:
condo
Floor plan:
Bathrooms:
3
Bedrooms:
3
Size:
4043 sqft
Occupancy Date:
Dec 2027
Price, CAD
$16,899,800
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
23.53%
Cumulative Return on Investment in Year 5
102.97%
Property Price at the End of Year 5
$21,772,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 7 days
$844,990
5% in 90 days
$844,990
5% on Occupancy
$844,990
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 | $876,000 | $924,000 | $972,000 | $1,023,000 | $1,076,000 | $1,132,000 | $1,191,000 | $1,253,000 | $1,318,000 | $1,387,000 | $11,153,000 |
| rent income | - | - | $12,000 | $142,000 | $148,000 | $154,000 | $161,000 | $168,000 | $175,000 | $182,000 | $1,141,000 |
| mortgage principal reduction | - | - | $17,000 | $209,000 | $220,000 | $230,000 | $241,000 | $253,000 | $265,000 | $278,000 | $1,715,000 |
| deposit interest | $99,000 | $132,000 | $118,000 | - | - | - | - | - | - | - | $348,000 |
| gst hst rebate | - | - | - | $5,000 | - | - | - | - | - | - | $5,000 |
| total income return | $975,000 | $1,056,000 | $1,119,000 | $1,379,000 | $1,444,000 | $1,517,000 | $1,593,000 | $1,674,000 | $1,758,000 | $1,847,000 | $14,362,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $2,535,000 | - | - | - | - | - | - | - | - | - | $2,535,000 |
| remaining balance payment | - | - | $845,000 | - | - | - | - | - | - | - | $845,000 |
| closing cost | - | - | $784,000 | - | - | - | - | - | - | - | $784,000 |
| operating expense | - | - | $9,000 | $112,000 | $114,000 | $116,000 | $119,000 | $122,000 | $124,000 | $127,000 | $843,000 |
| mortgage payment | - | - | $71,000 | $846,000 | $846,000 | $846,000 | $846,000 | $846,000 | $846,000 | $846,000 | $5,995,000 |
| total expense investment | $2,535,000 | - | $1,709,000 | $958,000 | $960,000 | $963,000 | $965,000 | $968,000 | $971,000 | $973,000 | $11,002,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$1,559,950 | $1,056,000 | -$590,293 | $421,000 | $483,000 | $554,000 | $628,000 | $706,000 | $788,000 | $874,000 | $3,360,000 |
| cumulative roi | $38 | $80 | $81 | $93 | $103 | $111 | $119 | $126 | $133 | $139 | $1,000 |
Fifteen Fifteen
Address: Vancouver, British Columbia
Price Range: $1,260,000 - $16,900,000
Avail. suites: 15
1—3 bd
652—4043 SqFt