Suite number:
C10
Project:
Address:
Metro Vancouver, British Columbia
Developer:
Peterson
Property type:
condo
Bathrooms:
2
Bedrooms:
2.5
Size:
719 sqft
Occupancy Date:
Dec 2025
Price, CAD
$900,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
23.32%
Cumulative Return on Investment in Year 5
102.93%
Property Price at the End of Year 5
$1,159,000
Deposit Schedule
$10,000 at Signing
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 | $594,000 |
| rent income | - | $19,000 | $26,000 | $27,000 | $28,000 | $30,000 | $31,000 | $32,000 | $34,000 | $35,000 | $262,000 |
| mortgage principal reduction | - | $9,000 | $13,000 | $14,000 | $14,000 | $15,000 | $15,000 | $16,000 | $17,000 | $17,000 | $130,000 |
| deposit interest | $518 | $125 | - | - | - | - | - | - | - | - | $643 |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $47,000 | $83,000 | $91,000 | $95,000 | $100,000 | $105,000 | $110,000 | $115,000 | $120,000 | $126,000 | $991,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $10,000 | - | - | - | - | - | - | - | - | - | $10,000 |
| remaining balance payment | - | $170,000 | - | - | - | - | - | - | - | - | $170,000 |
| closing cost | - | $36,000 | - | - | - | - | - | - | - | - | $36,000 |
| operating expense | - | $7,000 | $10,000 | $11,000 | $11,000 | $11,000 | $12,000 | $12,000 | $12,000 | $13,000 | $99,000 |
| mortgage payment | - | $31,000 | $41,000 | $41,000 | $41,000 | $41,000 | $41,000 | $41,000 | $41,000 | $41,000 | $361,000 |
| total expense investment | $10,000 | $244,000 | $51,000 | $52,000 | $52,000 | $52,000 | $53,000 | $53,000 | $54,000 | $54,000 | $676,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $37,000 | -$161,656 | $39,000 | $43,000 | $48,000 | $52,000 | $57,000 | $62,000 | $67,000 | $72,000 | $316,000 |
| cumulative roi | $472 | $48 | $68 | $86 | $103 | $119 | $134 | $148 | $163 | $177 | $2,000 |
A masterclass in the fundamentals of good real estate, Frame is your first opportunity to buy in Vancouver's most connected urban center. The arrival of a bold architectural landmark to an emerging central hub makes Frame a true growth opportunity an...
Address: Metro Vancouver, British Columbia
Price Range: $700,000 - $1,100,000
Avail. suites: 22
1.5—3.5 bd
515—1071 SqFt