Suite number:
G - NORTH
Project:
Address:
Port Moody, British Columbia
Developer:
Vansoho Development
Property type:
condo
Bathrooms:
2
Bedrooms:
2
Size:
732 sqft
Occupancy Date:
Mar 2027
Price, CAD
$699,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
24.10%
Cumulative Return on Investment in Year 5
104.67%
Property Price at the End of Year 5
$902,000
Deposit Schedule
$5,000 at Signing
Total up to 5% in 7 days
$34,995
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 | $36,000 | $38,000 | $40,000 | $42,000 | $45,000 | $47,000 | $49,000 | $52,000 | $55,000 | $57,000 | $462,000 |
| rent income | - | - | $14,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $28,000 | $190,000 |
| mortgage principal reduction | - | - | $6,000 | $9,000 | $10,000 | $10,000 | $11,000 | $11,000 | $12,000 | $12,000 | $81,000 |
| deposit interest | $2,000 | $2,000 | $560 | - | - | - | - | - | - | - | $4,000 |
| gst hst rebate | - | - | $5,000 | - | - | - | - | - | - | - | $5,000 |
| total income return | $38,000 | $40,000 | $66,000 | $74,000 | $77,000 | $81,000 | $85,000 | $89,000 | $93,000 | $98,000 | $742,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $35,000 | - | - | - | - | - | - | - | - | - | $35,000 |
| remaining balance payment | - | - | $105,000 | - | - | - | - | - | - | - | $105,000 |
| closing cost | - | - | $32,000 | - | - | - | - | - | - | - | $32,000 |
| operating expense | - | - | $7,000 | $10,000 | $11,000 | $11,000 | $11,000 | $12,000 | $12,000 | $12,000 | $86,000 |
| mortgage payment | - | - | $23,000 | $34,000 | $34,000 | $34,000 | $34,000 | $34,000 | $34,000 | $34,000 | $261,000 |
| total expense investment | $35,000 | - | $166,000 | $44,000 | $45,000 | $45,000 | $45,000 | $46,000 | $46,000 | $47,000 | $519,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $3,000 | $40,000 | -$100,354 | $29,000 | $33,000 | $36,000 | $40,000 | $43,000 | $47,000 | $51,000 | $222,000 |
| cumulative roi | $108 | $223 | $72 | $89 | $105 | $119 | $132 | $145 | $158 | $170 | $1,000 |
Ksana Living
Address: Port Moody, British Columbia
Price Range: $545,000 - $995,000
Avail. suites: 9
1—3 bd
518—1007 SqFt