Suite number:
TR B5A
Project:
Address:
Vancouver, British Columbia
Developer:
Bosa Properties
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1
Size:
749 sqft
Occupancy Date:
Dec 2027
Price, CAD
$1,259,800
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
24.50%
Cumulative Return on Investment in Year 5
108.40%
Property Price at the End of Year 5
$1,623,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 7 days
$62,990
5% in 90 days
$62,990
5% on Occupancy
$62,990
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 | $65,000 | $69,000 | $72,000 | $76,000 | $80,000 | $84,000 | $89,000 | $93,000 | $98,000 | $103,000 | $831,000 |
| rent income | - | - | $1,000 | $15,000 | $16,000 | $17,000 | $17,000 | $18,000 | $19,000 | $20,000 | $122,000 |
| mortgage principal reduction | - | - | $1,000 | $16,000 | $16,000 | $17,000 | $18,000 | $19,000 | $20,000 | $21,000 | $128,000 |
| deposit interest | $7,000 | $10,000 | $9,000 | - | - | - | - | - | - | - | $26,000 |
| gst hst rebate | - | - | - | $5,000 | - | - | - | - | - | - | $5,000 |
| total income return | $73,000 | $79,000 | $84,000 | $112,000 | $112,000 | $118,000 | $124,000 | $130,000 | $137,000 | $144,000 | $1,112,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $189,000 | - | - | - | - | - | - | - | - | - | $189,000 |
| remaining balance payment | - | - | $63,000 | - | - | - | - | - | - | - | $63,000 |
| closing cost | - | - | $45,000 | - | - | - | - | - | - | - | $45,000 |
| operating expense | - | - | $1,000 | $14,000 | $14,000 | $15,000 | $15,000 | $15,000 | $16,000 | $16,000 | $106,000 |
| mortgage payment | - | - | $5,000 | $63,000 | $63,000 | $63,000 | $63,000 | $63,000 | $63,000 | $63,000 | $447,000 |
| total expense investment | $189,000 | - | $114,000 | $77,000 | $77,000 | $78,000 | $78,000 | $78,000 | $79,000 | $79,000 | $849,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$116,287 | $79,000 | -$30,308 | $35,000 | $35,000 | $40,000 | $46,000 | $52,000 | $58,000 | $65,000 | $263,000 |
| cumulative roi | $38 | $80 | $85 | $99 | $108 | $116 | $123 | $130 | $136 | $142 | $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