Suite number:
PH G8
Project:
Address:
Vancouver, British Columbia
Developer:
Bosa Properties
Property type:
condo
Bathrooms:
3
Bedrooms:
3
Size:
4023 sqft
Occupancy Date:
Dec 2027
Price, CAD
$16,899,800
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
24.40%
Cumulative Return on Investment in Year 5
106.13%
Property Price at the End of Year 5
$21,772,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 7 days
$844,990
5% in 90 days
$844,990
5% on Occupancy
$844,990
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 | $876,000 | $924,000 | $972,000 | $1,023,000 | $1,076,000 | $1,132,000 | $1,191,000 | $1,253,000 | $1,318,000 | $1,387,000 | $11,153,000 |
| rent income | - | - | - | $111,000 | $126,000 | $132,000 | $137,000 | $143,000 | $149,000 | $156,000 | $954,000 |
| mortgage principal reduction | - | - | - | $200,000 | $227,000 | $238,000 | $249,000 | $260,000 | $272,000 | $284,000 | $1,730,000 |
| deposit interest | $99,000 | $132,000 | $132,000 | $3,000 | - | - | - | - | - | - | $366,000 |
| gst hst rebate | - | - | - | $5,000 | - | - | - | - | - | - | $5,000 |
| total income return | $975,000 | $1,056,000 | $1,104,000 | $1,342,000 | $1,430,000 | $1,501,000 | $1,577,000 | $1,656,000 | $1,739,000 | $1,827,000 | $14,208,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $2,535,000 | - | - | - | - | - | - | - | - | - | $2,535,000 |
| remaining balance payment | - | - | - | $845,000 | - | - | - | - | - | - | $845,000 |
| closing cost | - | - | - | $783,000 | - | - | - | - | - | - | $783,000 |
| operating expense | - | - | - | $100,000 | $112,000 | $116,000 | $119,000 | $123,000 | $127,000 | $131,000 | $827,000 |
| mortgage payment | - | - | - | $754,000 | $822,000 | $822,000 | $822,000 | $822,000 | $822,000 | $822,000 | $5,686,000 |
| total expense investment | $2,535,000 | - | - | $2,481,000 | $934,000 | $938,000 | $941,000 | $945,000 | $949,000 | $953,000 | $10,676,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$1,559,780 | $1,056,000 | $1,104,000 | -$1,139,460 | $495,000 | $564,000 | $636,000 | $711,000 | $791,000 | $874,000 | $3,532,000 |
| cumulative roi | $38 | $80 | $124 | $96 | $106 | $114 | $122 | $129 | $135 | $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