Suite number:
305 - D2
Project:
Address:
Vancouver, British Columbia
Developer:
AREE Developments
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
3
Size:
1104 sqft
Occupancy Date:
Mar 2026
Price, CAD
$1,369,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
22.57%
Cumulative Return on Investment in Year 5
101.95%
Property Price at the End of Year 5
$1,765,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 7 days
$68,495
5% in 10 days
$68,495
5% on Occupancy
$68,495
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 | $71,000 | $75,000 | $79,000 | $83,000 | $87,000 | $92,000 | $97,000 | $102,000 | $107,000 | $112,000 | $904,000 |
| rent income | - | $35,000 | $40,000 | $42,000 | $44,000 | $45,000 | $47,000 | $49,000 | $52,000 | $54,000 | $409,000 |
| mortgage principal reduction | - | $15,000 | $18,000 | $19,000 | $19,000 | $20,000 | $21,000 | $22,000 | $23,000 | $25,000 | $183,000 |
| deposit interest | $10,000 | $673 | - | - | - | - | - | - | - | - | $11,000 |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $81,000 | $131,000 | $137,000 | $143,000 | $150,000 | $158,000 | $165,000 | $173,000 | $182,000 | $191,000 | $1,512,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $205,000 | - | - | - | - | - | - | - | - | - | $205,000 |
| remaining balance payment | - | $68,000 | - | - | - | - | - | - | - | - | $68,000 |
| closing cost | - | $47,000 | - | - | - | - | - | - | - | - | $47,000 |
| operating expense | - | $13,000 | $15,000 | $15,000 | $15,000 | $16,000 | $16,000 | $16,000 | $17,000 | $17,000 | $140,000 |
| mortgage payment | - | $63,000 | $69,000 | $69,000 | $69,000 | $69,000 | $69,000 | $69,000 | $69,000 | $69,000 | $612,000 |
| total expense investment | $205,000 | $191,000 | $83,000 | $84,000 | $84,000 | $84,000 | $85,000 | $85,000 | $85,000 | $86,000 | $1,073,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$124,469 | -$59,985 | $53,000 | $60,000 | $66,000 | $73,000 | $81,000 | $88,000 | $96,000 | $105,000 | $438,000 |
| cumulative roi | $39 | $51 | $70 | $87 | $102 | $116 | $130 | $143 | $156 | $170 | $1,000 |
Garden 11
Address: Vancouver, British Columbia
Price Range: $590,000 - $1,370,000
Avail. suites: 20
0.5—3.5 bd
465—1180 SqFt