Suite number:

UNIT E

Address:
Richmond, British Columbia
Developer:
Oris
Property type:
condo
Bathrooms:
2
Bedrooms:
2.5
Size:
968 sqft
Occupancy Date:
Sep 2024
Price, CAD
$759,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5

32.58%

Cumulative Return on Investment in Year 5

148.71%

Property Price at the End of Year 5

$979,000

Deposit Schedule
$5 at Signing
Total up to 5% in 30 days
$37,995
Net Gain (Loss)
Get Expert Advice
Property Price Appreciation
Investment Details (10-Year Period)
Income/Return
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
property price appreciation$39,000$42,000$44,000$46,000$48,000$51,000$54,000$56,000$59,000$62,000$501,000
rent income-----------
mortgage principal reduction$11,000$10,000$11,000$11,000$12,000$12,000$13,000$14,000$14,000$15,000$124,000
deposit interest-----------
gst hst rebate-----------
total income return$51,000$52,000$55,000$57,000$60,000$63,000$66,000$70,000$73,000$77,000$625,000
Expense/ Investment
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
deposit-----------
remaining balance payment-----------
closing cost-----------
operating expense-----------
mortgage payment$37,000$37,000$37,000$37,000$37,000$37,000$37,000$37,000$37,000$37,000$370,000
total expense investment$37,000$37,000$37,000$37,000$37,000$37,000$37,000$37,000$37,000$37,000$370,000
Other
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
net gain loss$14,000$15,000$18,000$20,000$23,000$26,000$30,000$33,000$36,000$40,000$255,000
cumulative roi$138$139$142$145$149$152$156$160$165$169$2,000
Hamilton Village - Phase 2 West
Address: Richmond, British Columbia
Price Range: $580,000 - $760,000
Avail. suites: 4
1.5—2.5 bd
646—979 SqFt