Suite number:
B2
Project:
Address:
Vancouver, British Columbia
Developer:
Concert Properties
Property type:
condo
Bathrooms:
2
Bedrooms:
2.5
Size:
1520 sqft
Occupancy Date:
May 2024
Price, CAD
$2,550,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
35.10%
Cumulative Return on Investment in Year 5
161.63%
Property Price at the End of Year 5
$3,286,000
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 | $132,000 | $140,000 | $147,000 | $154,000 | $162,000 | $171,000 | $180,000 | $189,000 | $199,000 | $209,000 | $1,683,000 |
| rent income | - | - | - | - | - | - | - | - | - | - | - |
| mortgage principal reduction | $48,000 | $38,000 | $39,000 | $41,000 | $43,000 | $44,000 | $46,000 | $48,000 | $50,000 | $52,000 | $451,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | - | - | - | - | - | - | - | - | - | - | - |
| total income return | $181,000 | $177,000 | $186,000 | $195,000 | $205,000 | $215,000 | $226,000 | $237,000 | $249,000 | $261,000 | $2,134,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | - | - | - | - | - | - | - |
| operating expense | - | - | - | - | - | - | - | - | - | - | - |
| mortgage payment | $117,000 | $117,000 | $117,000 | $117,000 | $117,000 | $117,000 | $117,000 | $117,000 | $117,000 | $117,000 | $1,169,000 |
| total expense investment | $117,000 | $117,000 | $117,000 | $117,000 | $117,000 | $117,000 | $117,000 | $117,000 | $117,000 | $117,000 | $1,169,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $64,000 | $61,000 | $69,000 | $79,000 | $88,000 | $98,000 | $109,000 | $120,000 | $132,000 | $145,000 | $965,000 |
| cumulative roi | $154 | $153 | $155 | $158 | $162 | $165 | $169 | $174 | $178 | $183 | $2,000 |
On one of the last waterfront properties in False Creek adjacent to a future City park. TESORO will be a highly visible landmark. This 17-storey building's signature architecture has been designed to capitalize on iconic water, city, and mountain vie...
Address: Vancouver, British Columbia
Price Range: $1,825,000 - $8,890,000
Avail. suites: 11
2—3.5 bd
1282—4801 SqFt