Suite number:
A2C - ALMA
Project:
Address:
Vancouver, British Columbia
Developer:
Peterson
Property type:
condo
Bathrooms:
1
Bedrooms:
1.5
Size:
738 sqft
Occupancy Date:
Dec 2027
Price, CAD
$898,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
27.17%
Cumulative Return on Investment in Year 5
119.34%
Property Price at the End of Year 5
$1,158,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 7 days
$44,945
5% in 180 days
$44,945
2.5% in 360 days
$22,473
2.5% on Occupancy
$22,473
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 | $47,000 | $49,000 | $52,000 | $54,000 | $57,000 | $60,000 | $63,000 | $67,000 | $70,000 | $74,000 | $593,000 |
| rent income | - | - | - | $20,000 | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $29,000 | $175,000 |
| mortgage principal reduction | - | - | - | $11,000 | $12,000 | $13,000 | $13,000 | $14,000 | $14,000 | $15,000 | $92,000 |
| deposit interest | $4,000 | $7,000 | $7,000 | $173 | - | - | - | - | - | - | $18,000 |
| gst hst rebate | - | - | - | $5,000 | - | - | - | - | - | - | $5,000 |
| total income return | $50,000 | $56,000 | $59,000 | $91,000 | $92,000 | $97,000 | $102,000 | $107,000 | $112,000 | $117,000 | $883,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $135,000 | - | - | - | - | - | - | - | - | - | $135,000 |
| remaining balance payment | - | - | - | $45,000 | - | - | - | - | - | - | $45,000 |
| closing cost | - | - | - | $36,000 | - | - | - | - | - | - | $36,000 |
| operating expense | - | - | - | $9,000 | $10,000 | $11,000 | $11,000 | $11,000 | $12,000 | $12,000 | $76,000 |
| mortgage payment | - | - | - | $40,000 | $44,000 | $44,000 | $44,000 | $44,000 | $44,000 | $44,000 | $302,000 |
| total expense investment | $135,000 | - | - | $130,000 | $54,000 | $54,000 | $55,000 | $55,000 | $55,000 | $56,000 | $595,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$84,703 | $56,000 | $59,000 | -$39,599 | $38,000 | $43,000 | $47,000 | $52,000 | $57,000 | $62,000 | $288,000 |
| cumulative roi | $37 | $79 | $122 | $105 | $119 | $132 | $144 | $155 | $166 | $177 | $1,000 |
Ashleigh Oakridge
Address: Vancouver, British Columbia
Price Range: $899,000 - $1,854,000
Avail. suites: 30
1—3.5 bd
605—1350 SqFt