Suite number:
Custom Combined Units
Project:
Address:
Vancouver, British Columbia
Developer:
Pinnacle International
Property type:
condo
Floor plan:
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
24.65%
Cumulative Return on Investment in Year 5
101.74%
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 | $52,000 | $54,000 | $57,000 | $59,000 | $62,000 | $64,000 | $67,000 | $419,000 |
| mortgage principal reduction | - | - | $3,000 | $34,000 | $36,000 | $38,000 | $39,000 | $41,000 | $43,000 | $45,000 | $280,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | - | - | - | $5,000 | - | - | - | - | - | - | $5,000 |
| total income return | $143,000 | $151,000 | $166,000 | $258,000 | $265,000 | $279,000 | $292,000 | $307,000 | $322,000 | $338,000 | $2,521,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | $551,000 | - | - | - | - | - | - | - | $551,000 |
| closing cost | - | - | $82,000 | - | - | - | - | - | - | - | $82,000 |
| operating expense | - | - | $2,000 | $25,000 | $25,000 | $26,000 | $26,000 | $27,000 | $28,000 | $28,000 | $187,000 |
| mortgage payment | - | - | $11,000 | $138,000 | $138,000 | $138,000 | $138,000 | $138,000 | $138,000 | $138,000 | $977,000 |
| total expense investment | - | - | $647,000 | $163,000 | $163,000 | $164,000 | $164,000 | $165,000 | $166,000 | $166,000 | $1,798,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $143,000 | $151,000 | -$481,088 | $95,000 | $102,000 | $115,000 | $128,000 | $142,000 | $157,000 | $172,000 | $724,000 |
| cumulative roi | - | - | $71 | $88 | $102 | $113 | $124 | $134 | $144 | $153 | $929 |
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