Suite number:
B6
Project:
Address:
Vancouver, British Columbia
Developer:
Crescent Legacy Properties
Property type:
condo
Bathrooms:
1
Bedrooms:
2
Size:
929 sqft
Occupancy Date:
Jan 2025
Price, CAD
$1,215,800
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
18.82%
Cumulative Return on Investment in Year 5
85.91%
Property Price at the End of Year 5
$1,566,000
Deposit Schedule
$20,000 at Signing
Total up to 10% in 30 days
$121,580
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 | $66,000 | $70,000 | $74,000 | $77,000 | $81,000 | $86,000 | $90,000 | $95,000 | $100,000 | $802,000 |
| rent income | $20,000 | $25,000 | $26,000 | $27,000 | $28,000 | $29,000 | $31,000 | $32,000 | $33,000 | $35,000 | $287,000 |
| mortgage principal reduction | $13,000 | $16,000 | $17,000 | $18,000 | $19,000 | $19,000 | $20,000 | $21,000 | $22,000 | $23,000 | $190,000 |
| deposit interest | $111 | - | - | - | - | - | - | - | - | - | $111 |
| gst hst rebate | $5,000 | - | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $101,000 | $108,000 | $113,000 | $119,000 | $124,000 | $130,000 | $137,000 | $144,000 | $151,000 | $158,000 | $1,284,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $122,000 | - | - | - | - | - | - | - | - | - | $122,000 |
| remaining balance payment | $122,000 | - | - | - | - | - | - | - | - | - | $122,000 |
| closing cost | $42,000 | - | - | - | - | - | - | - | - | - | $42,000 |
| operating expense | $11,000 | $14,000 | $14,000 | $15,000 | $15,000 | $16,000 | $16,000 | $17,000 | $17,000 | $18,000 | $153,000 |
| mortgage payment | $49,000 | $59,000 | $59,000 | $59,000 | $59,000 | $59,000 | $59,000 | $59,000 | $59,000 | $59,000 | $582,000 |
| total expense investment | $346,000 | $73,000 | $73,000 | $74,000 | $74,000 | $75,000 | $75,000 | $76,000 | $76,000 | $77,000 | $1,020,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$244,814 | $35,000 | $40,000 | $45,000 | $50,000 | $56,000 | $61,000 | $68,000 | $74,000 | $81,000 | $264,000 |
| cumulative roi | $25 | $44 | $60 | $74 | $86 | $97 | $108 | $118 | $127 | $137 | $875 |
Ava
Address: Vancouver, British Columbia
Price Range: $936,000 - $1,487,000
Avail. suites: 8
1—3.5 bd
613—1206 SqFt