Suite number:
Unit #111 - PLAN B1a
Project:
Address:
Vancouver, British Columbia
Developer:
StreetSide Developments (British Columbia)
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
2.5
Size:
836 sqft
Occupancy Date:
Jul 2026
Price, CAD
$1,079,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
22.61%
Cumulative Return on Investment in Year 5
99.82%
Property Price at the End of Year 5
$1,391,000
Deposit Schedule
Total up to 5% in 7 days
$53,995
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 | $56,000 | $59,000 | $62,000 | $65,000 | $69,000 | $72,000 | $76,000 | $80,000 | $84,000 | $89,000 | $713,000 |
| rent income | - | $15,000 | $30,000 | $31,000 | $32,000 | $34,000 | $35,000 | $37,000 | $38,000 | $40,000 | $292,000 |
| mortgage principal reduction | - | $7,000 | $14,000 | $14,000 | $15,000 | $16,000 | $17,000 | $17,000 | $18,000 | $19,000 | $136,000 |
| deposit interest | $3,000 | $1,000 | - | - | - | - | - | - | - | - | $4,000 |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $59,000 | $87,000 | $106,000 | $111,000 | $116,000 | $122,000 | $128,000 | $134,000 | $141,000 | $148,000 | $1,150,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $54,000 | - | - | - | - | - | - | - | - | - | $54,000 |
| remaining balance payment | - | $162,000 | - | - | - | - | - | - | - | - | $162,000 |
| closing cost | - | $41,000 | - | - | - | - | - | - | - | - | $41,000 |
| operating expense | - | $5,000 | $11,000 | $11,000 | $12,000 | $12,000 | $12,000 | $12,000 | $13,000 | $13,000 | $101,000 |
| mortgage payment | - | $27,000 | $54,000 | $54,000 | $54,000 | $54,000 | $54,000 | $54,000 | $54,000 | $54,000 | $460,000 |
| total expense investment | $54,000 | $236,000 | $65,000 | $65,000 | $66,000 | $66,000 | $66,000 | $66,000 | $67,000 | $67,000 | $818,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $5,000 | -$149,020 | $41,000 | $45,000 | $51,000 | $56,000 | $62,000 | $68,000 | $74,000 | $81,000 | $332,000 |
| cumulative roi | $109 | $49 | $68 | $85 | $100 | $114 | $127 | $140 | $153 | $165 | $1,000 |
Bailey
Address: Vancouver, British Columbia
Price Range: $700,000 - $1,220,000
Avail. suites: 3
1.5—3.5 bd
592—1125 SqFt