Suite number:
2704 - G5
Project:
Address:
Vancouver, British Columbia
Developer:
Brivia Group
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2.5
Size:
1076 sqft
Occupancy Date:
Dec 2030
Price, CAD
$1,975,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
47.65%
Cumulative Return on Investment in Year 5
217.77%
Property Price at the End of Year 5
$2,544,000
Deposit Schedule
$10,000 at Signing
Total up to 10% in 7 days
$197,500
5% on Occupancy
$98,750
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 | $102,000 | $108,000 | $114,000 | $120,000 | $126,000 | $132,000 | $139,000 | $146,000 | $154,000 | $162,000 | $1,303,000 |
| rent income | - | - | - | - | - | - | $38,000 | $39,000 | $41,000 | $43,000 | $160,000 |
| mortgage principal reduction | - | - | - | - | - | - | $24,000 | $26,000 | $27,000 | $28,000 | $105,000 |
| deposit interest | $14,000 | $15,000 | $15,000 | $15,000 | $15,000 | $14,000 | - | - | - | - | $90,000 |
| gst hst rebate | - | - | - | - | - | - | $5,000 | - | - | - | $5,000 |
| total income return | $117,000 | $123,000 | $129,000 | $135,000 | $141,000 | $147,000 | $206,000 | $211,000 | $222,000 | $233,000 | $1,664,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $296,000 | - | - | - | - | - | - | - | - | - | $296,000 |
| remaining balance payment | - | - | - | - | - | $99,000 | - | - | - | - | $99,000 |
| closing cost | - | - | - | - | - | $59,000 | - | - | - | - | $59,000 |
| operating expense | - | - | - | - | - | - | $18,000 | $18,000 | $19,000 | $19,000 | $74,000 |
| mortgage payment | - | - | - | - | - | - | $99,000 | $99,000 | $99,000 | $99,000 | $396,000 |
| total expense investment | $296,000 | - | - | - | - | $158,000 | $117,000 | $117,000 | $118,000 | $118,000 | $924,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$179,721 | $123,000 | $129,000 | $135,000 | $141,000 | -$10,983 | $89,000 | $94,000 | $104,000 | $115,000 | $740,000 |
| cumulative roi | $39 | $81 | $125 | $170 | $218 | $218 | $219 | $219 | $221 | $225 | $2,000 |
CURV
Address: Vancouver, British Columbia
Price Range: $1,150,000 - $3,250,000
Avail. suites: 30
1.5—3.5 bd
610—1298 SqFt