Suite number:
G - NORTH
Project:
Address:
Port Moody, British Columbia
Developer:
Vansoho Development
Property type:
condo
Floor plan:
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
23.17%
Cumulative Return on Investment in Year 5
99.44%
Property Price at the End of Year 5
$902,000
Deposit Schedule
$5,000 at Signing
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 | $9,000 | $10,000 | $10,000 | $11,000 | $11,000 | $12,000 | $78,000 |
| deposit interest | $259 | $260 | $80 | - | - | - | - | - | - | - | $599 |
| gst hst rebate | - | - | $5,000 | - | - | - | - | - | - | - | $5,000 |
| total income return | $37,000 | $39,000 | $65,000 | $73,000 | $77,000 | $81,000 | $85,000 | $89,000 | $93,000 | $98,000 | $735,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $5,000 | - | - | - | - | - | - | - | - | - | $5,000 |
| remaining balance payment | - | - | $135,000 | - | - | - | - | - | - | - | $135,000 |
| closing cost | - | - | $33,000 | - | - | - | - | - | - | - | $33,000 |
| operating expense | - | - | $7,000 | $10,000 | $11,000 | $11,000 | $11,000 | $11,000 | $12,000 | $12,000 | $84,000 |
| mortgage payment | - | - | $23,000 | $35,000 | $35,000 | $35,000 | $35,000 | $35,000 | $35,000 | $35,000 | $269,000 |
| total expense investment | $5,000 | - | $199,000 | $45,000 | $46,000 | $46,000 | $46,000 | $46,000 | $47,000 | $47,000 | $526,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $32,000 | $39,000 | -$133,262 | $28,000 | $31,000 | $35,000 | $39,000 | $42,000 | $46,000 | $51,000 | $209,000 |
| cumulative roi | $731 | $2,000 | $68 | $84 | $99 | $113 | $126 | $139 | $151 | $163 | $3,000 |
Ksana Living
Address: Port Moody, British Columbia
Price Range: $545,000 - $995,000
Avail. suites: 9
1—3 bd
518—1007 SqFt