Suite number:
D2
Project:
Address:
Vancouver, British Columbia
Developer:
Ulmus Development
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1.5
Size:
701 sqft
Occupancy Date:
Jun 2025
Price, CAD
$928,800
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
20.73%
Cumulative Return on Investment in Year 5
94.92%
Property Price at the End of Year 5
$1,197,000
Deposit Schedule
$5,000 at Signing
Total up to 10% in 7 days
$92,880
5% in 30 days
$46,440
5% on Occupancy
$46,440
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 | $49,000 | $51,000 | $53,000 | $56,000 | $59,000 | $62,000 | $65,000 | $69,000 | $72,000 | $76,000 | $614,000 |
| rent income | $14,000 | $25,000 | $26,000 | $27,000 | $28,000 | $30,000 | $31,000 | $32,000 | $34,000 | $35,000 | $283,000 |
| mortgage principal reduction | $7,000 | $12,000 | $12,000 | $13,000 | $14,000 | $14,000 | $15,000 | $16,000 | $16,000 | $17,000 | $136,000 |
| deposit interest | $2,000 | - | - | - | - | - | - | - | - | - | $2,000 |
| gst hst rebate | $5,000 | - | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $77,000 | $88,000 | $92,000 | $97,000 | $101,000 | $106,000 | $111,000 | $117,000 | $123,000 | $129,000 | $1,040,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $186,000 | - | - | - | - | - | - | - | - | - | $186,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | $38,000 | - | - | - | - | - | - | - | - | - | $38,000 |
| operating expense | $5,000 | $9,000 | $9,000 | $9,000 | $9,000 | $9,000 | $10,000 | $10,000 | $10,000 | $10,000 | $90,000 |
| mortgage payment | $27,000 | $47,000 | $47,000 | $47,000 | $47,000 | $47,000 | $47,000 | $47,000 | $47,000 | $47,000 | $446,000 |
| total expense investment | $256,000 | $55,000 | $55,000 | $55,000 | $56,000 | $56,000 | $56,000 | $56,000 | $57,000 | $57,000 | $759,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$178,817 | $33,000 | $37,000 | $41,000 | $46,000 | $50,000 | $55,000 | $60,000 | $66,000 | $72,000 | $281,000 |
| cumulative roi | $27 | $47 | $65 | $80 | $95 | $109 | $122 | $135 | $148 | $161 | $987 |
Oku
Address: Vancouver, British Columbia
Price Range: $699,000 - $1,479,000
Avail. suites: 16
1—3.5 bd
529—1323 SqFt