Suite number:
HT-2Q
Project:
Address:
Vancouver, British Columbia
Developer:
Qualex-Landmark
Property type:
condo
Bathrooms:
2
Bedrooms:
2.5
Size:
1333 sqft
Occupancy Date:
Oct 2023
Price, CAD
$1,999,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
32.88%
Cumulative Return on Investment in Year 5
155.40%
Property Price at the End of Year 5
$2,575,000
Deposit Schedule
$20,000 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 | $104,000 | $109,000 | $115,000 | $121,000 | $127,000 | $134,000 | $141,000 | $148,000 | $156,000 | $164,000 | $1,319,000 |
| rent income | - | - | - | - | - | - | - | - | - | - | - |
| mortgage principal reduction | $57,000 | $28,000 | $30,000 | $31,000 | $33,000 | $34,000 | $36,000 | $37,000 | $39,000 | $41,000 | $366,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | - | - | - | - | - | - | - | - | - | - | - |
| total income return | $161,000 | $138,000 | $145,000 | $152,000 | $160,000 | $168,000 | $176,000 | $185,000 | $195,000 | $205,000 | $1,685,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | - | - | - | - | - | - | - |
| operating expense | - | - | - | - | - | - | - | - | - | - | - |
| mortgage payment | $97,000 | $97,000 | $97,000 | $97,000 | $97,000 | $97,000 | $97,000 | $97,000 | $97,000 | $97,000 | $972,000 |
| total expense investment | $97,000 | $97,000 | $97,000 | $97,000 | $97,000 | $97,000 | $97,000 | $97,000 | $97,000 | $97,000 | $972,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $64,000 | $41,000 | $48,000 | $55,000 | $63,000 | $71,000 | $79,000 | $88,000 | $98,000 | $108,000 | $713,000 |
| cumulative roi | $166 | $154 | $152 | $153 | $155 | $158 | $162 | $165 | $169 | $173 | $2,000 |
Legacy on Dunbar
Address: Vancouver, British Columbia
Price Range: $1,999,000 - $2,799,000
Avail. suites: 5
2.5 bd
1167—1937 SqFt