Suite number:
Th3 4 5
Project:
Address:
Vancouver, British Columbia
Developer:
Aria Pacific Development Inc.
Property type:
townhouse
Bathrooms:
3
Bedrooms:
3.5
Size:
1233 sqft
Occupancy Date:
May 2023
Price, CAD
$1,736,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
35.40%
Cumulative Return on Investment in Year 5
169.23%
Property Price at the End of Year 5
$2,238,000
Deposit Schedule
$10,000 at Signing
Total up to 10% in 7 days
$163,690
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 | $90,000 | $95,000 | $100,000 | $105,000 | $111,000 | $116,000 | $122,000 | $129,000 | $135,000 | $143,000 | $1,146,000 |
| rent income | - | - | - | - | - | - | - | - | - | - | - |
| mortgage principal reduction | $59,000 | $27,000 | $28,000 | $29,000 | $30,000 | $32,000 | $33,000 | $34,000 | $36,000 | $37,000 | $344,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | - | - | - | - | - | - | - | - | - | - | - |
| total income return | $149,000 | $122,000 | $128,000 | $134,000 | $141,000 | $148,000 | $155,000 | $163,000 | $171,000 | $179,000 | $1,490,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | - | - | - | - | - | - | - |
| operating expense | - | - | - | - | - | - | - | - | - | - | - |
| mortgage payment | $80,000 | $80,000 | $80,000 | $80,000 | $80,000 | $80,000 | $80,000 | $80,000 | $80,000 | $80,000 | $796,000 |
| total expense investment | $80,000 | $80,000 | $80,000 | $80,000 | $80,000 | $80,000 | $80,000 | $80,000 | $80,000 | $80,000 | $796,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $69,000 | $42,000 | $48,000 | $55,000 | $61,000 | $68,000 | $76,000 | $83,000 | $91,000 | $100,000 | $694,000 |
| cumulative roi | $187 | $170 | $167 | $167 | $169 | $172 | $175 | $179 | $183 | $187 | $2,000 |
The compelling six-story, concrete design provides a strong, but cultured, urban statement at the street level that gives way to subtle sophistication once inside. Concrete 2 & 3 Bedroom Townhomes feature designated dining spaces for family gatherin...
Address: Vancouver, British Columbia
Price Range: $1,300,000 - $1,737,000
Avail. suites: 5
2—3.5 bd
957—1481 SqFt