Suite number:
C10
Project:
Address:
Vancouver, British Columbia
Developer:
The Jim Pattison Developments
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2.5
Size:
1699 sqft
Occupancy Date:
Mar 2027
Price, CAD
$1,664,900
Available
ROI
19,22%
Monthly Expenses
- condo fees— $1,019
- property taxes— $416
- property management— $306
- repairs and maintenance— $153
Total: $1,894
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
26.26%
Cumulative Return on Investment in Year 5
116.54%
Property Price at the End of Year 5
$2,144,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 7 days
$83,245
5% in 10 days
$83,245
5% on Occupancy
$83,245
Net Gain (Loss)
- Net Gain Loss
Get Expert Advice
Property Price Appreciation
- 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 | $86,000 | $91,000 | $96,000 | $100,000 | $106,000 | $112,000 | $118,000 | $123,000 | $130,000 | $137,000 | $1,098,000 |
| rent income | - | - | $54,000 | $62,000 | $64,000 | $67,000 | $70,000 | $73,000 | $76,000 | $79,000 | $546,000 |
| mortgage principal reduction | - | - | $19,000 | $21,000 | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $29,000 | $193,000 |
| deposit interest | $10,000 | $13,000 | $36 | - | - | - | - | - | - | - | $23,000 |
| gst hst rebate | - | - | $5,000 | - | - | - | - | - | - | - | $5,000 |
| total income return | $96,000 | $104,000 | $174,000 | $184,000 | $193,000 | $202,000 | $212,000 | $222,000 | $233,000 | $244,000 | $1,865,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $250,000 | - | - | - | - | - | - | - | - | - | $250,000 |
| remaining balance payment | - | - | $83,000 | - | - | - | - | - | - | - | $83,000 |
| closing cost | - | - | $53,000 | - | - | - | - | - | - | - | $53,000 |
| operating expense | - | - | $21,000 | $23,000 | $24,000 | $24,000 | $25,000 | $26,000 | $26,000 | $27,000 | $196,000 |
| mortgage payment | - | - | $76,000 | $83,000 | $83,000 | $83,000 | $83,000 | $83,000 | $83,000 | $83,000 | $660,000 |
| total expense investment | $250,000 | - | $233,000 | $107,000 | $107,000 | $108,000 | $108,000 | $109,000 | $110,000 | $110,000 | $1,241,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$153,764 | $104,000 | -$59,040 | $77,000 | $86,000 | $94,000 | $104,000 | $113,000 | $124,000 | $134,000 | $623,000 |
| cumulative roi | $38 | $80 | $80 | $99 | $117 | $133 | $149 | $165 | $181 | $197 | $1,000 |
M6 on Main
Address: Vancouver, British Columbia
Price Range: $645,000 - $1,945,000
Avail. suites: 14
0.5—3.5 bd
491—2131 SqFt
Proforma Calculator
80% of Original Price
Options for changing mortgage terms
The rental rate per square foot.