Suite number:
Custom Combined Units
Project:
Address:
Vancouver, British Columbia
Developer:
Pinnacle International
Property type:
condo
Bathrooms:
2
Bedrooms:
3
Size:
1483 sqft
Occupancy Date:
Sep 2027
Price, CAD
$2,755,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
24.71%
Cumulative Return on Investment in Year 5
101.64%
Property Price at the End of Year 5
$3,549,000
Deposit Schedule
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 | $143,000 | $151,000 | $159,000 | $167,000 | $175,000 | $185,000 | $194,000 | $204,000 | $215,000 | $226,000 | $1,818,000 |
| rent income | - | - | $4,000 | $45,000 | $47,000 | $49,000 | $51,000 | $53,000 | $55,000 | $58,000 | $362,000 |
| mortgage principal reduction | - | - | $3,000 | $36,000 | $37,000 | $39,000 | $41,000 | $43,000 | $45,000 | $47,000 | $290,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | - | - | - | $5,000 | - | - | - | - | - | - | $5,000 |
| total income return | $143,000 | $151,000 | $165,000 | $252,000 | $260,000 | $272,000 | $286,000 | $300,000 | $315,000 | $331,000 | $2,475,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | $551,000 | - | - | - | - | - | - | - | $551,000 |
| closing cost | - | - | $81,000 | - | - | - | - | - | - | - | $81,000 |
| operating expense | - | - | $2,000 | $24,000 | $25,000 | $26,000 | $26,000 | $27,000 | $28,000 | $29,000 | $187,000 |
| mortgage payment | - | - | $11,000 | $134,000 | $134,000 | $134,000 | $134,000 | $134,000 | $134,000 | $134,000 | $949,000 |
| total expense investment | - | - | $645,000 | $158,000 | $159,000 | $160,000 | $160,000 | $161,000 | $162,000 | $163,000 | $1,767,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $143,000 | $151,000 | -$479,655 | $94,000 | $101,000 | $113,000 | $126,000 | $139,000 | $153,000 | $168,000 | $707,000 |
| cumulative roi | - | - | $71 | $88 | $102 | $113 | $123 | $133 | $142 | $151 | $923 |
601 Beach Crescent Condos
Address: Vancouver, British Columbia
Price Range: $1,460,000 - $2,755,000
Avail. suites: 5
1.5—3.5 bd
643—1483 SqFt