Suite number:
Unit #211 - PLAN C3
Project:
Address:
Vancouver, British Columbia
Developer:
StreetSide Developments (British Columbia)
Property type:
condo
Floor plan:
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
23.71%
Cumulative Return on Investment in Year 5
104.54%
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 | - | $20,000 | $40,000 | $42,000 | $44,000 | $46,000 | $47,000 | $50,000 | $52,000 | $54,000 | $393,000 |
| mortgage principal reduction | - | $7,000 | $15,000 | $16,000 | $17,000 | $18,000 | $19,000 | $20,000 | $20,000 | $21,000 | $154,000 |
| deposit interest | $3,000 | $1,000 | - | - | - | - | - | - | - | - | $5,000 |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $66,000 | $100,000 | $126,000 | $132,000 | $138,000 | $145,000 | $152,000 | $160,000 | $167,000 | $175,000 | $1,362,000 |
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 | - | $44,000 | - | - | - | - | - | - | - | - | $44,000 |
| operating expense | - | $7,000 | $14,000 | $14,000 | $15,000 | $15,000 | $15,000 | $16,000 | $16,000 | $17,000 | $130,000 |
| mortgage payment | - | $31,000 | $61,000 | $61,000 | $61,000 | $61,000 | $61,000 | $61,000 | $61,000 | $61,000 | $519,000 |
| total expense investment | $61,000 | $264,000 | $75,000 | $76,000 | $76,000 | $76,000 | $77,000 | $77,000 | $77,000 | $78,000 | $937,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $5,000 | -$164,129 | $51,000 | $56,000 | $62,000 | $69,000 | $76,000 | $83,000 | $90,000 | $98,000 | $425,000 |
| cumulative roi | $109 | $49 | $70 | $88 | $105 | $120 | $135 | $150 | $165 | $181 | $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