Suite number:
B12
Project:
Address:
Vancouver, British Columbia
Developer:
Landa Global Properties
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2.5
Size:
1348 sqft
Occupancy Date:
Dec 2026
Price, CAD
$2,800,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
22.27%
Cumulative Return on Investment in Year 5
99.23%
Property Price at the End of Year 5
$3,607,000
Deposit Schedule
Total up to 5% in 7 days
$140,000
5% in 90 days
$140,000
5% on Occupancy
$140,000
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 | $145,000 | $153,000 | $161,000 | $169,000 | $178,000 | $188,000 | $197,000 | $208,000 | $218,000 | $230,000 | $1,848,000 |
| rent income | - | $4,000 | $47,000 | $49,000 | $51,000 | $54,000 | $56,000 | $58,000 | $61,000 | $63,000 | $444,000 |
| mortgage principal reduction | - | $3,000 | $35,000 | $36,000 | $38,000 | $40,000 | $42,000 | $44,000 | $46,000 | $48,000 | $332,000 |
| deposit interest | $21,000 | $19,000 | - | - | - | - | - | - | - | - | $40,000 |
| gst hst rebate | - | - | $5,000 | - | - | - | - | - | - | - | $5,000 |
| total income return | $167,000 | $179,000 | $248,000 | $255,000 | $268,000 | $281,000 | $295,000 | $310,000 | $325,000 | $342,000 | $2,669,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $420,000 | - | - | - | - | - | - | - | - | - | $420,000 |
| remaining balance payment | - | $140,000 | - | - | - | - | - | - | - | - | $140,000 |
| closing cost | - | $84,000 | - | - | - | - | - | - | - | - | $84,000 |
| operating expense | - | $2,000 | $29,000 | $30,000 | $31,000 | $32,000 | $32,000 | $33,000 | $34,000 | $34,000 | $258,000 |
| mortgage payment | - | $12,000 | $140,000 | $140,000 | $140,000 | $140,000 | $140,000 | $140,000 | $140,000 | $140,000 | $1,133,000 |
| total expense investment | $420,000 | $238,000 | $170,000 | $170,000 | $171,000 | $172,000 | $172,000 | $173,000 | $174,000 | $175,000 | $2,035,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$253,475 | -$59,008 | $78,000 | $85,000 | $97,000 | $109,000 | $123,000 | $137,000 | $151,000 | $167,000 | $635,000 |
| cumulative roi | $40 | $56 | $74 | $88 | $99 | $109 | $119 | $127 | $136 | $144 | $991 |
1818 Alberni
Address: Vancouver, British Columbia
Price Range: $2,300,000 - $4,800,000
Avail. suites: 21
2—3.5 bd
1172—3903 SqFt