Suite number:
B1
Project:
Address:
Vancouver, British Columbia
Developer:
Hudson Projects
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1
Size:
594 sqft
Occupancy Date:
Sep 2026
Price, CAD
$709,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
20.44%
Cumulative Return on Investment in Year 5
91.28%
Property Price at the End of Year 5
$915,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 7 days
$35,495
5% on Occupancy
$35,495
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 | $37,000 | $39,000 | $41,000 | $43,000 | $45,000 | $48,000 | $50,000 | $53,000 | $55,000 | $58,000 | $469,000 |
| rent income | - | $4,000 | $12,000 | $13,000 | $13,000 | $14,000 | $14,000 | $15,000 | $16,000 | $16,000 | $117,000 |
| mortgage principal reduction | - | $3,000 | $9,000 | $9,000 | $10,000 | $10,000 | $11,000 | $11,000 | $12,000 | $12,000 | $87,000 |
| deposit interest | $3,000 | $2,000 | - | - | - | - | - | - | - | - | $5,000 |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $40,000 | $53,000 | $62,000 | $65,000 | $68,000 | $72,000 | $75,000 | $79,000 | $83,000 | $87,000 | $683,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $71,000 | - | - | - | - | - | - | - | - | - | $71,000 |
| remaining balance payment | - | $71,000 | - | - | - | - | - | - | - | - | $71,000 |
| closing cost | - | $34,000 | - | - | - | - | - | - | - | - | $34,000 |
| operating expense | - | $2,000 | $7,000 | $7,000 | $8,000 | $8,000 | $8,000 | $8,000 | $8,000 | $8,000 | $65,000 |
| mortgage payment | - | $12,000 | $36,000 | $36,000 | $36,000 | $36,000 | $36,000 | $36,000 | $36,000 | $36,000 | $296,000 |
| total expense investment | $71,000 | $119,000 | $43,000 | $43,000 | $43,000 | $43,000 | $43,000 | $44,000 | $44,000 | $44,000 | $537,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$31,325 | -$66,047 | $19,000 | $22,000 | $25,000 | $28,000 | $32,000 | $35,000 | $39,000 | $43,000 | $147,000 |
| cumulative roi | $56 | $50 | $66 | $80 | $91 | $102 | $111 | $120 | $129 | $137 | $942 |
Naimo East Van
Address: Vancouver, British Columbia
Price Range: $550,000 - $1,350,000
Avail. suites: 10
1—3.5 bd
507—1952 SqFt