Suite number:
B7
Project:
Address:
Vancouver, British Columbia
Developer:
AREE Developments
Property type:
condo
Bathrooms:
1
Bedrooms:
1.5
Size:
593 sqft
Occupancy Date:
Mar 2026
Price, CAD
$799,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
22.98%
Cumulative Return on Investment in Year 5
102.55%
Property Price at the End of Year 5
$1,031,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 7 days
$29,995
5% in 190 days
$39,995
5% on Occupancy
$39,995
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 | $41,000 | $44,000 | $46,000 | $48,000 | $51,000 | $54,000 | $56,000 | $59,000 | $62,000 | $66,000 | $528,000 |
| rent income | - | $9,000 | $18,000 | $19,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $179,000 |
| mortgage principal reduction | - | $6,000 | $11,000 | $12,000 | $12,000 | $13,000 | $13,000 | $14,000 | $15,000 | $15,000 | $112,000 |
| deposit interest | $3,000 | $3,000 | - | - | - | - | - | - | - | - | $6,000 |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $44,000 | $66,000 | $76,000 | $79,000 | $83,000 | $87,000 | $91,000 | $96,000 | $101,000 | $105,000 | $830,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $120,000 | - | - | - | - | - | - | - | - | - | $120,000 |
| remaining balance payment | - | $40,000 | - | - | - | - | - | - | - | - | $40,000 |
| closing cost | - | $34,000 | - | - | - | - | - | - | - | - | $34,000 |
| operating expense | - | $4,000 | $8,000 | $8,000 | $8,000 | $8,000 | $9,000 | $9,000 | $9,000 | $10,000 | $73,000 |
| mortgage payment | - | $18,000 | $37,000 | $37,000 | $37,000 | $37,000 | $37,000 | $37,000 | $37,000 | $37,000 | $312,000 |
| total expense investment | $120,000 | $96,000 | $44,000 | $45,000 | $45,000 | $45,000 | $45,000 | $46,000 | $46,000 | $46,000 | $578,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$75,542 | -$30,039 | $31,000 | $35,000 | $38,000 | $42,000 | $46,000 | $50,000 | $55,000 | $59,000 | $251,000 |
| cumulative roi | $37 | $51 | $71 | $87 | $103 | $116 | $129 | $142 | $154 | $166 | $1,000 |
Welcome to Garden 11, a collection of nature-inspired homes nestled on a quiet tree-lined street corner in the Grandview-Woodlands neighbourhood of East Vancouver. Expertly crafted by Aree Developments, Garden 11 offers a green sustainable building w...
Address: Vancouver, British Columbia
Price Range: $590,000 - $1,410,000
Avail. suites: 12
0.5—3.5 bd
537—1180 SqFt