Suite number:
PR G1B
Project:
Address:
Vancouver, British Columbia
Developer:
Bosa Properties
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2
Size:
2021 sqft
Occupancy Date:
Dec 2027
Price, CAD
$5,654,800
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
24.01%
Cumulative Return on Investment in Year 5
105.27%
Property Price at the End of Year 5
$7,285,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 7 days
$282,740
5% in 90 days
$282,740
5% on Occupancy
$282,740
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 | $293,000 | $309,000 | $325,000 | $342,000 | $360,000 | $379,000 | $399,000 | $419,000 | $441,000 | $464,000 | $3,732,000 |
| rent income | - | - | $4,000 | $52,000 | $55,000 | $57,000 | $60,000 | $62,000 | $65,000 | $68,000 | $423,000 |
| mortgage principal reduction | - | - | $6,000 | $70,000 | $73,000 | $77,000 | $81,000 | $85,000 | $89,000 | $93,000 | $574,000 |
| deposit interest | $33,000 | $44,000 | $39,000 | - | - | - | - | - | - | - | $117,000 |
| gst hst rebate | - | - | - | $5,000 | - | - | - | - | - | - | $5,000 |
| total income return | $326,000 | $353,000 | $375,000 | $470,000 | $488,000 | $513,000 | $539,000 | $566,000 | $595,000 | $625,000 | $4,850,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $848,000 | - | - | - | - | - | - | - | - | - | $848,000 |
| remaining balance payment | - | - | $283,000 | - | - | - | - | - | - | - | $283,000 |
| closing cost | - | - | $222,000 | - | - | - | - | - | - | - | $222,000 |
| operating expense | - | - | $4,000 | $46,000 | $47,000 | $48,000 | $49,000 | $50,000 | $51,000 | $52,000 | $344,000 |
| mortgage payment | - | - | $24,000 | $283,000 | $283,000 | $283,000 | $283,000 | $283,000 | $283,000 | $283,000 | $2,006,000 |
| total expense investment | $848,000 | - | $532,000 | $329,000 | $330,000 | $331,000 | $332,000 | $333,000 | $334,000 | $335,000 | $3,703,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$521,971 | $353,000 | -$157,524 | $141,000 | $159,000 | $182,000 | $207,000 | $233,000 | $261,000 | $290,000 | $1,147,000 |
| cumulative roi | $38 | $80 | $83 | $96 | $105 | $113 | $121 | $127 | $134 | $140 | $1,000 |
Fifteen Fifteen
Address: Vancouver, British Columbia
Price Range: $1,260,000 - $16,900,000
Avail. suites: 15
1—3 bd
652—4043 SqFt