Suite number:
2904 - G5
Project:
Address:
Vancouver, British Columbia
Developer:
Brivia Group
Property type:
condo
Bathrooms:
2
Bedrooms:
2.5
Size:
1076 sqft
Occupancy Date:
Dec 2030
Price, CAD
$2,000,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
47.65%
Cumulative Return on Investment in Year 5
217.77%
Property Price at the End of Year 5
$2,577,000
Deposit Schedule
$10,000 at Signing
Total up to 10% in 7 days
$200,000
5% on Occupancy
$100,000
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 | $1,320,000 |
| rent income | - | - | - | - | - | - | $30,000 | $34,000 | $35,000 | $37,000 | $135,000 |
| mortgage principal reduction | - | - | - | - | - | - | $26,000 | $29,000 | $30,000 | $32,000 | $117,000 |
| deposit interest | $14,000 | $16,000 | $16,000 | $16,000 | $16,000 | $16,000 | $983 | - | - | - | $93,000 |
| gst hst rebate | - | - | - | - | - | - | $5,000 | - | - | - | $5,000 |
| total income return | $118,000 | $125,000 | $131,000 | $137,000 | $143,000 | $150,000 | $202,000 | $211,000 | $222,000 | $232,000 | $1,671,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $300,000 | - | - | - | - | - | - | - | - | - | $300,000 |
| remaining balance payment | - | - | - | - | - | - | $100,000 | - | - | - | $100,000 |
| closing cost | - | - | - | - | - | - | $58,000 | - | - | - | $58,000 |
| operating expense | - | - | - | - | - | - | $16,000 | $18,000 | $19,000 | $19,000 | $72,000 |
| mortgage payment | - | - | - | - | - | - | $84,000 | $92,000 | $92,000 | $92,000 | $359,000 |
| total expense investment | $300,000 | - | - | - | - | - | $258,000 | $110,000 | $110,000 | $111,000 | $889,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$182,002 | $125,000 | $131,000 | $137,000 | $143,000 | $150,000 | -$55,577 | $102,000 | $111,000 | $122,000 | $782,000 |
| cumulative roi | $39 | $81 | $125 | $170 | $218 | $268 | $227 | $228 | $231 | $234 | $2,000 |
CURV
Address: Vancouver, British Columbia
Price Range: $1,100,000 - $3,400,000
Avail. suites: 30
1.5—3.5 bd
610—1298 SqFt