Suite number:
C1
Project:
Address:
Vancouver, British Columbia
Developer:
Aria Pacific Development Inc.
Property type:
townhouse
Bathrooms:
2
Bedrooms:
2
Size:
957 sqft
Occupancy Date:
May 2023
Price, CAD
$1,299,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
35.40%
Cumulative Return on Investment in Year 5
169.23%
Property Price at the End of Year 5
$1,675,000
Deposit Schedule
$10,000 at Signing
Total up to 10% in 7 days
$119,990
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 | $67,000 | $71,000 | $75,000 | $79,000 | $83,000 | $87,000 | $92,000 | $96,000 | $101,000 | $107,000 | $858,000 |
| rent income | - | - | - | - | - | - | - | - | - | - | - |
| mortgage principal reduction | $44,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $28,000 | $257,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | - | - | - | - | - | - | - | - | - | - | - |
| total income return | $111,000 | $91,000 | $96,000 | $100,000 | $105,000 | $111,000 | $116,000 | $122,000 | $128,000 | $134,000 | $1,115,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | - | - | - | - | - | - | - |
| operating expense | - | - | - | - | - | - | - | - | - | - | - |
| mortgage payment | $60,000 | $60,000 | $60,000 | $60,000 | $60,000 | $60,000 | $60,000 | $60,000 | $60,000 | $60,000 | $596,000 |
| total expense investment | $60,000 | $60,000 | $60,000 | $60,000 | $60,000 | $60,000 | $60,000 | $60,000 | $60,000 | $60,000 | $596,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $52,000 | $32,000 | $36,000 | $41,000 | $46,000 | $51,000 | $57,000 | $62,000 | $68,000 | $75,000 | $519,000 |
| cumulative roi | $187 | $170 | $167 | $167 | $169 | $172 | $175 | $179 | $183 | $187 | $2,000 |
The compelling six-story, concrete design provides a strong, but cultured, urban statement at the street level that gives way to subtle sophistication once inside. Concrete 2 & 3 Bedroom Townhomes feature designated dining spaces for family gatherin...
Address: Vancouver, British Columbia
Price Range: $1,300,000 - $1,737,000
Avail. suites: 5
2—3.5 bd
957—1481 SqFt