Suite number:
Plan C 1
Project:
Address:
Vancouver, British Columbia
Developer:
Onni Group
Property type:
condo
Bathrooms:
2
Bedrooms:
2.5
Size:
1485 sqft
Occupancy Date:
Jan 2022
Price, CAD
$2,099,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
35.81%
Cumulative Return on Investment in Year 5
179.86%
Property Price at the End of Year 5
$2,705,000
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 | $109,000 | $115,000 | $121,000 | $127,000 | $134,000 | $141,000 | $148,000 | $156,000 | $164,000 | $172,000 | $1,386,000 |
| rent income | - | - | - | - | - | - | - | - | - | - | - |
| mortgage principal reduction | $115,000 | $34,000 | $36,000 | $37,000 | $39,000 | $40,000 | $42,000 | $44,000 | $45,000 | $47,000 | $478,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | - | - | - | - | - | - | - | - | - | - | - |
| total income return | $223,000 | $149,000 | $156,000 | $164,000 | $172,000 | $181,000 | $190,000 | $199,000 | $209,000 | $219,000 | $1,864,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | - | - | - | - | - | - | - |
| operating expense | - | - | - | - | - | - | - | - | - | - | - |
| mortgage payment | $96,000 | $96,000 | $96,000 | $96,000 | $96,000 | $96,000 | $96,000 | $96,000 | $96,000 | $96,000 | $962,000 |
| total expense investment | $96,000 | $96,000 | $96,000 | $96,000 | $96,000 | $96,000 | $96,000 | $96,000 | $96,000 | $96,000 | $962,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $127,000 | $53,000 | $60,000 | $68,000 | $76,000 | $85,000 | $94,000 | $103,000 | $113,000 | $123,000 | $901,000 |
| cumulative roi | $232 | $194 | $183 | $180 | $180 | $181 | $183 | $186 | $190 | $194 | $2,000 |
Proudly introducing 1335 Howe by Onni. Designed by the award-winning IBI Group, this modern and sophisticated 40-storey building offers a limited collection of spacious and refined residences. Nestled in the heart of Vancouver’s distinctive Beach Dis...
Address: Vancouver, British Columbia
Price Range: $1,680,000 - $5,990,000
Avail. suites: 13
2.5—3.5 bd
1040—3909 SqFt