Suite number:
Unit #211 - PLAN C3
Project:
Address:
Vancouver, British Columbia
Developer:
StreetSide Developments (British Columbia)
Property type:
condo
Bathrooms:
2
Bedrooms:
3.5
Size:
1125 sqft
Occupancy Date:
Jul 2026
Price, CAD
$1,219,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
24.64%
Cumulative Return on Investment in Year 5
107.67%
Property Price at the End of Year 5
$1,572,000
Deposit Schedule
Total up to 5% in 7 days
$60,995
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 | $63,000 | $67,000 | $70,000 | $74,000 | $78,000 | $82,000 | $86,000 | $90,000 | $95,000 | $100,000 | $805,000 |
| rent income | - | $11,000 | $34,000 | $36,000 | $37,000 | $39,000 | $41,000 | $42,000 | $44,000 | $46,000 | $332,000 |
| mortgage principal reduction | - | $6,000 | $17,000 | $18,000 | $19,000 | $20,000 | $20,000 | $21,000 | $22,000 | $23,000 | $167,000 |
| deposit interest | $3,000 | $2,000 | - | - | - | - | - | - | - | - | $5,000 |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $66,000 | $91,000 | $122,000 | $128,000 | $134,000 | $140,000 | $147,000 | $154,000 | $162,000 | $169,000 | $1,314,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $61,000 | - | - | - | - | - | - | - | - | - | $61,000 |
| remaining balance payment | - | $183,000 | - | - | - | - | - | - | - | - | $183,000 |
| closing cost | - | $42,000 | - | - | - | - | - | - | - | - | $42,000 |
| operating expense | - | $4,000 | $14,000 | $14,000 | $14,000 | $15,000 | $15,000 | $16,000 | $16,000 | $17,000 | $125,000 |
| mortgage payment | - | $19,000 | $56,000 | $56,000 | $56,000 | $56,000 | $56,000 | $56,000 | $56,000 | $56,000 | $466,000 |
| total expense investment | $61,000 | $248,000 | $69,000 | $70,000 | $70,000 | $71,000 | $71,000 | $72,000 | $72,000 | $73,000 | $878,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $5,000 | -$157,737 | $53,000 | $58,000 | $64,000 | $70,000 | $76,000 | $82,000 | $89,000 | $97,000 | $436,000 |
| cumulative roi | $109 | $50 | $72 | $91 | $108 | $124 | $139 | $153 | $168 | $183 | $1,000 |
Bailey
Address: Vancouver, British Columbia
Price Range: $700,000 - $1,220,000
Avail. suites: 3
1.5—3.5 bd
592—1125 SqFt