Suite number:
E
Project:
Address:
Vancouver, British Columbia
Developer:
Ulmus Development
Property type:
condo
Bathrooms:
2
Bedrooms:
3.5
Size:
1067 sqft
Occupancy Date:
Jun 2025
Price, CAD
$1,478,800
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
22.01%
Cumulative Return on Investment in Year 5
100.17%
Property Price at the End of Year 5
$1,905,000
Deposit Schedule
$5,000 at Signing
Total up to 10% in 7 days
$147,880
5% in 30 days
$73,940
5% on Occupancy
$73,940
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 | $77,000 | $81,000 | $85,000 | $90,000 | $94,000 | $99,000 | $104,000 | $110,000 | $115,000 | $121,000 | $976,000 |
| rent income | $13,000 | $33,000 | $34,000 | $36,000 | $37,000 | $39,000 | $40,000 | $42,000 | $44,000 | $46,000 | $364,000 |
| mortgage principal reduction | $9,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $28,000 | $29,000 | $233,000 |
| deposit interest | $7,000 | - | - | - | - | - | - | - | - | - | $7,000 |
| gst hst rebate | $5,000 | - | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $111,000 | $135,000 | $141,000 | $148,000 | $155,000 | $163,000 | $171,000 | $179,000 | $187,000 | $196,000 | $1,586,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $296,000 | - | - | - | - | - | - | - | - | - | $296,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | $48,000 | - | - | - | - | - | - | - | - | - | $48,000 |
| operating expense | $5,000 | $13,000 | $13,000 | $13,000 | $14,000 | $14,000 | $15,000 | $15,000 | $16,000 | $16,000 | $135,000 |
| mortgage payment | $28,000 | $68,000 | $68,000 | $68,000 | $68,000 | $68,000 | $68,000 | $68,000 | $68,000 | $68,000 | $638,000 |
| total expense investment | $377,000 | $80,000 | $81,000 | $81,000 | $82,000 | $82,000 | $83,000 | $83,000 | $84,000 | $84,000 | $1,116,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$265,719 | $54,000 | $60,000 | $67,000 | $74,000 | $81,000 | $88,000 | $96,000 | $104,000 | $112,000 | $470,000 |
| cumulative roi | $28 | $50 | $69 | $85 | $100 | $114 | $127 | $140 | $153 | $165 | $1,000 |
Oku
Address: Vancouver, British Columbia
Price Range: $699,000 - $1,479,000
Avail. suites: 16
1—3.5 bd
529—1323 SqFt