Suite number:
C
Project:
Address:
Vancouver, British Columbia
Developer:
Dimex Group
Property type:
condo
Floor plan:
Bathrooms:
2.5
Bedrooms:
2
Size:
830 sqft
Occupancy Date:
Jan 2025
Price, CAD
$985,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
46.93%
Cumulative Return on Investment in Year 5
215.77%
Property Price at the End of Year 5
$1,270,000
Deposit Schedule
$10,000 at Signing
Total up to 15% in 9999 days
$147,885
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 | $51,000 | $54,000 | $57,000 | $60,000 | $63,000 | $66,000 | $69,000 | $73,000 | $77,000 | $81,000 | $651,000 |
| rent income | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $28,000 | $29,000 | $30,000 | $31,000 | $33,000 | $272,000 |
| mortgage principal reduction | $12,000 | $13,000 | $13,000 | $14,000 | $15,000 | $15,000 | $16,000 | $17,000 | $18,000 | $19,000 | $152,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | $5,000 | - | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $91,000 | $90,000 | $94,000 | $99,000 | $104,000 | $109,000 | $114,000 | $120,000 | $126,000 | $132,000 | $1,080,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | - | - | - | - | - | - | - |
| operating expense | $8,000 | $8,000 | $9,000 | $9,000 | $9,000 | $9,000 | $9,000 | $10,000 | $10,000 | $10,000 | $91,000 |
| mortgage payment | $49,000 | $49,000 | $49,000 | $49,000 | $49,000 | $49,000 | $49,000 | $49,000 | $49,000 | $49,000 | $494,000 |
| total expense investment | $58,000 | $58,000 | $58,000 | $58,000 | $58,000 | $59,000 | $59,000 | $59,000 | $59,000 | $60,000 | $585,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $33,000 | $32,000 | $36,000 | $41,000 | $46,000 | $50,000 | $56,000 | $61,000 | $67,000 | $73,000 | $495,000 |
| cumulative roi | $212 | $202 | $204 | $209 | $216 | $223 | $231 | $240 | $250 | $260 | $2,000 |
Templeton
Address: Vancouver, British Columbia
Price Range: $850,000 - $1,500,000
Avail. suites: 8
1—3 bd
785—1255 SqFt