Suite number:
C1
Project:
Address:
Vancouver, British Columbia
Developer:
Alabaster
Property type:
condo
Bathrooms:
2
Bedrooms:
2.5
Size:
850 sqft
Occupancy Date:
Dec 2025
Price, CAD
$1,269,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
20.97%
Cumulative Return on Investment in Year 5
94.77%
Property Price at the End of Year 5
$1,636,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 7 days
$63,495
5% in 30 days
$63,495
5% on Occupancy
$63,495
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 | $66,000 | $69,000 | $73,000 | $77,000 | $81,000 | $85,000 | $89,000 | $94,000 | $99,000 | $104,000 | $838,000 |
| rent income | - | $26,000 | $27,000 | $28,000 | $29,000 | $30,000 | $32,000 | $33,000 | $34,000 | $36,000 | $275,000 |
| mortgage principal reduction | - | $16,000 | $17,000 | $18,000 | $19,000 | $20,000 | $21,000 | $21,000 | $22,000 | $23,000 | $178,000 |
| deposit interest | $9,000 | - | - | - | - | - | - | - | - | - | $9,000 |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $75,000 | $116,000 | $117,000 | $123,000 | $129,000 | $135,000 | $142,000 | $149,000 | $156,000 | $164,000 | $1,305,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $190,000 | - | - | - | - | - | - | - | - | - | $190,000 |
| remaining balance payment | $63,000 | - | - | - | - | - | - | - | - | - | $63,000 |
| closing cost | $43,000 | - | - | - | - | - | - | - | - | - | $43,000 |
| operating expense | - | $13,000 | $13,000 | $13,000 | $14,000 | $14,000 | $15,000 | $15,000 | $16,000 | $16,000 | $130,000 |
| mortgage payment | - | $62,000 | $62,000 | $62,000 | $62,000 | $62,000 | $62,000 | $62,000 | $62,000 | $62,000 | $556,000 |
| total expense investment | $297,000 | $74,000 | $75,000 | $75,000 | $76,000 | $76,000 | $77,000 | $77,000 | $78,000 | $78,000 | $983,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$222,528 | $42,000 | $42,000 | $47,000 | $53,000 | $59,000 | $65,000 | $72,000 | $78,000 | $86,000 | $322,000 |
| cumulative roi | $26 | $50 | $67 | $82 | $95 | $107 | $118 | $128 | $138 | $148 | $958 |
thesis
Address: Vancouver, British Columbia
Price Range: $690,000 - $1,550,000
Avail. suites: 10
1—3.5 bd
473—1128 SqFt